Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAMGAARD INVEST. GLAMSBJERG ApS Estimate generation in progress, please wait... 0%

Quicksearch Company Name XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   4.7% 3.3% 6.4% 3.2% 2.7% 5.6% 15.2% 15.2%   Credit score (0-100)   47 56 37 54 60 39 13 13   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   76 160 162 122 151 125 125 125   Gross profit   -138 38.0 -157 28.6 14.5 -111 0.0 0.0   EBITDA   -138 38.0 -157 28.6 14.5 -111 0.0 0.0   EBIT   -138 38.0 -157 28.6 14.5 -111 0.0 0.0   Pre-tax profit (PTP)   -151.8 34.3 -170.5 28.6 14.5 -111.2 0.0 0.0   Net earnings   -151.8 34.3 -170.5 28.6 14.5 -111.2 0.0 0.0   Pre-tax profit without non-rec. items   -152 34.3 -170 28.6 14.5 -111 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,145 1,145 1,145 1,145 1,145 1,145 0.0 0.0   Shareholders equity total   374 408 238 836 831 737 -111 -111   Interest-bearing liabilities   786 762 874 384 374 407 111 111   Balance sheet total (assets)   1,208 1,220 1,167 1,260 1,241 1,166 0.0 0.0   Net Debt   770 737 851 269 278 385 111 111     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   76 160 162 122 151 125 125 125   Net sales growth   -21.1% 109.6% 1.5% -24.7% 23.3% -17.2% 0.0% 0.0%   Gross profit   -138 38.0 -157 28.6 14.5 -111 0.0 0.0   Gross profit growth   -7,606.3% 0.0% 0.0% 0.0% -49.2% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,208 1,220 1,167 1,260 1,241 1,166 0 0   Balance sheet change%   -11.2% 1.0% -4.3% 7.9% -1.5% -6.0% -100.0% 0.0%   Added value   -138.4 38.0 -156.5 28.6 14.5 -111.2 0.0 0.0   Added value %   -181.5% 23.8% -96.5% 23.4% 9.7% -89.2% 0.0% 0.0%   Investments   5 0 0 0 0 0 -1,145 0   Net sales trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -181.5% 23.8% -96.5% 23.4% 9.7% -89.2% 0.0% 0.0%   EBIT %   -181.5% 23.8% -96.5% 23.4% 9.7% -89.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -199.0% 21.4% -105.1% 23.4% 9.7% -89.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -199.0% 21.4% -105.1% 23.4% 9.7% -89.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   -199.0% 21.4% -105.1% 23.4% 9.7% -89.2% 0.0% 0.0%   ROA %   -10.8% 3.1% -13.1% 2.4% 1.2% -9.2% 0.0% 0.0%   ROI %   -11.1% 3.3% -13.7% 2.5% 1.2% -9.5% 0.0% 0.0%   ROE %   -33.7% 8.8% -52.8% 5.3% 1.7% -14.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.0% 33.5% 20.4% 66.4% 67.0% 63.2% -100.0% -100.0%   Relative indebtedness %   1,093.2% 507.9% 572.8% 346.8% 271.8% 344.3% 89.2% 89.2%   Relative net indebtedness %   1,071.8% 492.1% 558.8% 252.5% 208.2% 326.9% 89.2% 89.2%   Net int. bear. debt to EBITDA, %   -556.4% 1,939.6% -543.6% 940.2% 1,913.6% -345.9% 0.0% 0.0%   Gearing %   210.3% 186.7% 367.4% 46.0% 45.0% 55.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.5% 1.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.0 2.9 2.0 0.2 0.0 0.0   Current Ratio   0.0 0.1 0.0 2.9 2.0 0.2 0.0 0.0   Cash and cash equivalent   16.3 25.1 22.8 115.2 96.0 21.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 %   21.4% 15.7% 14.0% 94.3% 63.7% 17.4% 0.0% 0.0%   Net working capital   -360.5 -354.0 -498.4 75.6 46.9 -66.9 -55.6 -55.6   Net working capital %   -472.8% -221.5% -307.1% 61.9% 31.1% -53.6% -44.6% -44.6%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0