Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAHLBERG ASSURANCE AGENTUR A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   6.2% 6.3% 6.5% 6.2% 5.6% 6.4% 12.9% 12.9%   Credit score (0-100)   39 37 35 37 39 37 18 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,110 3,220 3,029 2,687 3,503 3,720 0.0 0.0   EBITDA   99.2 219 113 -283 568 565 0.0 0.0   EBIT   52.4 209 113 -324 527 525 0.0 0.0   Pre-tax profit (PTP)   -33.9 174.6 76.6 -348.7 550.1 567.2 0.0 0.0   Net earnings   -48.0 136.0 113.6 -273.6 427.0 439.0 0.0 0.0   Pre-tax profit without non-rec. items   -33.9 175 76.6 -349 550 567 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10.0 0.0 0.0 29.2 21.9 14.6 0.0 0.0   Shareholders equity total   952 1,088 1,202 928 1,355 1,394 494 494   Interest-bearing liabilities   56.2 44.7 0.1 0.2 0.1 0.1 0.0 0.0   Balance sheet total (assets)   7,278 4,190 5,462 5,540 9,227 6,606 494 494   Net Debt   -4,425 -2,625 -3,599 -2,773 -5,578 -2,235 -494 -494     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,110 3,220 3,029 2,687 3,503 3,720 0.0 0.0   Gross profit growth   -17.2% 3.5% -5.9% -11.3% 30.4% 6.2% -100.0% 0.0%   Employees   6 6 5 5 5 5 0 0   Employee growth %   20.0% 0.0% -16.7% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,278 4,190 5,462 5,540 9,227 6,606 494 494   Balance sheet change%   -13.2% -42.4% 30.4% 1.4% 66.6% -28.4% -92.5% 0.0%   Added value   99.2 218.7 112.6 -283.1 568.0 565.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -94 -20 0 55 -81 -81 -15 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1.7% 6.5% 3.7% -12.1% 15.1% 14.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.7% 3.7% 2.3% -5.8% 7.6% 7.4% 0.0% 0.0%   ROI %   5.0% 18.8% 9.7% -30.2% 49.2% 42.3% 0.0% 0.0%   ROE %   -4.6% 13.3% 9.9% -25.7% 37.4% 31.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   13.1% 26.0% 22.0% 16.8% 14.7% 21.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4,459.4% -1,200.3% -3,195.2% 979.5% -982.1% -395.3% 0.0% 0.0%   Gearing %   5.9% 4.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   318.5% 70.0% 160.8% 19,374.6% 8,807.7% 23,916.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 1.3 1.3 1.2 1.2 1.3 0.0 0.0   Current Ratio   1.1 1.3 1.3 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   4,481.1 2,669.4 3,599.4 2,773.5 5,578.2 2,235.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   916.8 975.0 1,157.6 793.1 1,265.7 1,343.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   17 36 23 -57 114 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 36 23 -57 114 113 0 0   EBIT / employee   9 35 23 -65 105 105 0 0   Net earnings / employee   -8 23 23 -55 85 88 0 0