Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANIELSENS MASKINFABRIK 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 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.1% 2.8% 7.0% 4.0% 4.2% 9.6% 17.3% 17.3%   Credit score (0-100)   58 61 34 48 48 24 9 9   Credit rating   BBB BBB BBB BBB BBB BB 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   0 0 0 0 0 0 0 0   Gross profit   40.3 40.0 -41.9 9.8 16.0 -54.5 0.0 0.0   EBITDA   40.3 40.0 -41.9 9.8 16.0 -54.5 0.0 0.0   EBIT   6.6 11.7 -64.0 -27.3 -16.9 -80.9 0.0 0.0   Pre-tax profit (PTP)   6.6 10.4 -64.1 -27.6 -17.1 -80.9 0.0 0.0   Net earnings   7.1 10.4 -64.1 -27.6 -17.1 -80.9 0.0 0.0   Pre-tax profit without non-rec. items   6.6 10.4 -64.1 -27.6 -17.1 -80.9 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   236 203 179 257 275 248 0.0 0.0   Shareholders equity total   944 954 890 863 845 765 -10.4 -10.4   Interest-bearing liabilities   3.4 0.0 0.0 22.0 85.4 131 10.4 10.4   Balance sheet total (assets)   985 980 915 917 931 895 0.0 0.0   Net Debt   -76.8 -35.9 -64.2 12.9 18.1 103 10.4 10.4     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   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   40.3 40.0 -41.9 9.8 16.0 -54.5 0.0 0.0   Gross profit growth   -64.8% -0.8% 0.0% 0.0% 64.4% 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)   985 980 915 917 931 895 0 0   Balance sheet change%   1.0% -0.5% -6.6% 0.2% 1.5% -3.8% -100.0% 0.0%   Added value   40.3 40.0 -41.9 9.8 20.2 -54.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 -62 -46 41 -15 -53 -248 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 -1.0 -2.0 -3.0 -4.0 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 %   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 (%)   16.4% 29.2% 152.8% -280.1% -105.3% 148.5% 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% 1.2% -6.8% -3.0% -1.8% -8.9% 0.0% 0.0%   ROI %   0.7% 1.2% -6.9% -3.1% -1.9% -8.9% 0.0% 0.0%   ROE %   0.8% 1.1% -6.9% -3.1% -2.0% -10.1% 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 %   95.8% 97.4% 97.3% 94.1% 90.8% 85.4% -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, %   -190.4% -89.6% 153.3% 132.0% 113.1% -189.5% 0.0% 0.0%   Gearing %   0.4% 0.0% 0.0% 2.6% 10.1% 17.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 73.2% 0.0% 2.3% 0.5% 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   10.5 18.0 16.8 6.4 4.0 2.5 0.0 0.0   Current Ratio   10.9 18.6 17.4 6.6 4.2 2.7 0.0 0.0   Cash and cash equivalent   80.2 35.9 64.2 9.2 67.3 27.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   407.4 451.1 411.4 305.6 270.9 216.4 -5.2 -5.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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