Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Durhuus Invest ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 0.6% 0.6%   Bankruptcy risk   0.7% 2.5% 2.1% 2.4% 1.0% 1.0% 4.3% 4.3%   Credit score (0-100)   94 63 67 62 86 86 48 48   Credit rating   AA BBB A BBB A A BBB BBB   Credit limit (mDKK)   6.7 0.0 0.0 0.0 4.4 6.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   0 0 0 0 413 517 517 517   Gross profit   8.8 7.9 14.0 16.9 26.0 31.8 0.0 0.0   EBITDA   7.1 4.5 10.7 12.0 19.6 22.4 0.0 0.0   EBIT   4.6 4.5 10.7 12.0 17.1 19.9 0.0 0.0   Pre-tax profit (PTP)   6.0 14.9 7.9 22.8 23.8 22.6 0.0 0.0   Net earnings   5.4 14.9 7.9 22.8 19.5 18.4 0.0 0.0   Pre-tax profit without non-rec. items   6.0 4.5 10.7 12.0 23.8 22.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.2 0.0 0.0 0.0 0.2 0.8 0.0 0.0   Shareholders equity total   63.8 28.4 36.0 56.8 63.7 80.3 67.3 67.3   Interest-bearing liabilities   66.0 0.0 0.0 0.0 165 161 0.0 0.0   Balance sheet total (assets)   148 140 144 213 264 288 67.3 67.3   Net Debt   21.6 0.0 0.0 0.0 121 121 -64.9 -64.9     See the entire balance sheet 1.0 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   0 0 0 0 413 517 517 517   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 25.0% 0.0% 0.0%   Gross profit   8.8 7.9 14.0 16.9 26.0 31.8 0.0 0.0   Gross profit growth   0.0% -10.7% 77.9% 21.2% 53.5% 22.3% -100.0% 0.0%   Employees   2 2 2 9 13 16 0 0   Employee growth %   0.0% 0.0% 0.0% 350.0% 44.4% 23.1% -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)   148 140 144 213 264 288 67 67   Balance sheet change%   0.0% -5.4% 2.8% 47.6% 23.9% 9.2% -76.7% 0.0%   Added value   7.1 4.5 10.7 12.0 17.1 22.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 4.1% 4.3% 0.0% 0.0%   Investments   12 -15 0 0 3 -4 -1 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 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 %   0.0% 0.0% 0.0% 0.0% 4.7% 4.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 4.1% 3.8% 0.0% 0.0%   EBIT to gross profit (%)   51.9% 57.7% 76.4% 70.6% 66.0% 62.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 4.7% 3.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 5.3% 4.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 5.7% 4.4% 0.0% 0.0%   ROA %   8.5% 3.1% 7.5% 6.7% 12.9% 12.4% 0.0% 0.0%   ROI %   9.8% 3.4% 7.5% 6.7% 13.9% 14.5% 0.0% 0.0%   ROE %   9.6% 35.2% 24.4% 49.0% 35.7% 30.8% 0.0% 0.0%   1.0 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 %   43.0% 100.0% 100.0% 100.0% 24.2% 27.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 48.2% 39.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 37.4% 32.2% -12.6% -12.6%   Net int. bear. debt to EBITDA, %   305.8% 0.0% 0.0% 0.0% 613.8% 540.6% 0.0% 0.0%   Gearing %   103.4% 0.0% 0.0% 0.0% 259.9% 200.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.4% 0.0% 0.0% 0.0% 8.4% 7.2% 0.0% 0.0%   1.0 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   0.9 0.0 0.0 0.0 0.7 0.7 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 0.7 0.8 0.0 0.0   Cash and cash equivalent   44.4 0.0 0.0 0.0 44.9 39.8 0.0 0.0   1.0 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 79.9 68.2 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 1,224.1 1,629.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 35.7% 31.9% 12.6% 12.6%   Net working capital   -13.7 0.0 0.0 0.0 -84.5 -77.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -20.4% -15.0% 0.0% 0.0%   1.0 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 32 32 0 0   Added value / employee   4 2 5 1 1 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 2 5 1 2 1 0 0   EBIT / employee   2 2 5 1 1 1 0 0   Net earnings / employee   3 7 4 3 2 1 0 0