Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANKOMPRESSOR ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   4.9% 2.9% 2.0% 2.4% 2.7% 1.9% 10.3% 10.3%   Credit score (0-100)   46 60 69 62 60 69 24 24   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   576 720 707 566 520 641 0.0 0.0   EBITDA   -143 224 375 499 439 538 0.0 0.0   EBIT   -231 181 267 420 380 522 0.0 0.0   Pre-tax profit (PTP)   -328.2 33.5 121.2 293.6 249.3 385.0 0.0 0.0   Net earnings   -255.9 25.0 94.3 227.3 190.5 299.0 0.0 0.0   Pre-tax profit without non-rec. items   -328 33.5 121 294 249 385 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   224 221 1,531 1,479 1,366 1,363 0.0 0.0   Shareholders equity total   -65.4 -40.3 54.0 281 472 771 721 721   Interest-bearing liabilities   1,440 1,333 2,780 1,238 1,097 785 0.0 0.0   Balance sheet total (assets)   1,699 1,643 3,290 3,015 2,942 2,589 721 721   Net Debt   1,440 1,333 2,756 1,238 1,090 785 -721 -721     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   576 720 707 566 520 641 0.0 0.0   Gross profit growth   -49.8% 25.0% -1.8% -20.0% -8.2% 23.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   1,699 1,643 3,290 3,015 2,942 2,589 721 721   Balance sheet change%   -1.2% -3.3% 100.3% -8.3% -2.4% -12.0% -72.2% 0.0%   Added value   -142.8 224.3 375.0 499.4 459.7 538.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 -73 1,176 -158 -200 -33 -1,363 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   -40.1% 25.2% 37.8% 74.2% 73.2% 81.4% 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 %   -13.1% 10.8% 10.9% 13.7% 13.4% 19.2% 0.0% 0.0%   ROI %   -19.1% 13.5% 12.1% 14.8% 18.6% 33.6% 0.0% 0.0%   ROE %   -25.7% 1.5% 11.1% 135.6% 50.6% 48.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -3.8% -2.4% 1.6% 9.6% 17.2% 31.1% 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, %   -1,008.6% 594.2% 735.0% 247.8% 248.2% 145.8% 0.0% 0.0%   Gearing %   -2,204.1% -3,307.6% 5,149.1% 440.0% 232.4% 101.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 11.1% 7.3% 6.9% 12.8% 15.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.3 0.3 0.3 0.3 0.0 0.0   Current Ratio   0.8 0.8 0.6 1.0 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.8 23.9 0.0 7.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -300.7 -275.5 -1,180.1 -43.9 -239.0 -21.2 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -143 224 375 499 460 538 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -143 224 375 499 439 538 0 0   EBIT / employee   -231 181 267 420 380 522 0 0   Net earnings / employee   -256 25 94 227 191 299 0 0