CVR number 21602485
Industry 71.1210 Engineering activities and related technical consultancy

D & N A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  7.2% 11.2% 6.4% 5.2% 5.3%  
Credit score (0-100)  35 22 36 42 41  
Credit rating  BBB BB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales  0 0 0 0 0  
Gross profit  3,174 2,686 3,507 4,613 3,483  
EBITDA  -1,707 -559 763 1,385 -12.3  
EBIT  -1,730 -581 740 1,385 -12.3  
Pre-tax profit (PTP)  -1,749.5 -683.9 725.1 1,375.4 -22.1  
Net earnings  -1,115.1 -683.9 1,105.5 1,140.3 -25.3  
Pre-tax profit without non-rec. items  -1,750 -684 725 1,375 -22.1  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Tangible assets total  45.9 23.3 0.0 0.0 0.0  
Shareholders equity total  729 45.0 1,150 2,119 1,917  
Interest-bearing liabilities  1,214 1,266 547 9.6 0.0  
Balance sheet total (assets)  3,673 2,615 3,127 3,384 3,110  
Net Debt  1,214 1,266 547 -411 -244  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,174 2,686 3,507 4,613 3,483  
Gross profit growth  -44.5% -15.4% 30.5% 31.6% -24.5%  
Employees  0 0 0 0 4  
Employee growth %  -100.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,673 2,615 3,127 3,384 3,110  
Balance sheet change%  -44.8% -28.8% 19.6% 8.2% -8.1%  
Added value  -1,707.2 -558.6 763.2 1,408.8 -12.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -45 -45 -47 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 1.0 2.0 -1.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -54.5% -21.6% 21.1% 30.0% -0.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -32.5% -18.2% 25.7% 42.6% -0.4%  
ROI %  -50.8% -34.9% 49.0% 72.5% -0.6%  
ROE %  -72.6% -176.7% 184.9% 69.8% -1.3%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  19.8% 1.7% 36.8% 62.6% 61.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -71.1% -226.7% 71.7% -29.7% 1,980.0%  
Gearing %  166.6% 2,813.9% 47.6% 0.5% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  5.1% 9.1% 1.4% 3.9% 204.1%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  1.2 1.0 1.6 2.7 2.6  
Current Ratio  1.2 1.0 1.6 2.7 2.6  
Cash and cash equivalent  0.0 0.0 0.0 420.6 243.6  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  704.6 21.7 1,150.5 2,119.2 1,917.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -3  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -3  
EBIT / employee  0 0 0 0 -3  
Net earnings / employee  0 0 0 0 -6