Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAMSON PAINT 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.0% 8.7% 9.0% 9.3% 8.0% 7.6% 20.0% 19.6%   Credit score (0-100)   29 30 29 26 29 31 5 6   Credit rating   BB BB BB BB BB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   157 122 221 271 317 111 0.0 0.0   EBITDA   51.3 28.6 142 92.3 29.7 102 0.0 0.0   EBIT   -10.5 -21.7 101 80.4 4.2 79.2 0.0 0.0   Pre-tax profit (PTP)   -48.2 -63.0 57.5 49.9 -31.2 41.4 0.0 0.0   Net earnings   -37.7 -47.5 44.7 38.7 -25.8 31.0 0.0 0.0   Pre-tax profit without non-rec. items   -48.2 -63.0 57.5 49.9 -31.2 41.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   101 59.5 20.4 135 113 90.1 0.0 0.0   Shareholders equity total   288 241 286 324 299 329 204 204   Interest-bearing liabilities   372 341 392 212 270 281 0.0 0.0   Balance sheet total (assets)   785 763 817 864 771 741 204 204   Net Debt   372 341 392 212 270 281 -204 -204     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   157 122 221 271 317 111 0.0 0.0   Gross profit growth   -43.3% -22.6% 81.4% 22.7% 16.9% -64.9% -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)   785 763 817 864 771 741 204 204   Balance sheet change%   -10.1% -2.8% 7.1% 5.7% -10.7% -4.0% -72.4% 0.0%   Added value   51.3 28.6 142.1 92.3 16.0 102.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -135 -92 -80 103 -48 -46 -90 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -6.7% -17.9% 45.9% 29.7% 1.3% 71.3% 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 %   -1.3% -2.8% 12.8% 9.6% 0.5% 10.5% 0.0% 0.0%   ROI %   -1.5% -3.4% 15.7% 12.7% 0.7% 12.8% 0.0% 0.0%   ROE %   -12.3% -17.9% 17.0% 12.7% -8.3% 9.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   36.7% 31.6% 35.0% 37.5% 38.7% 44.5% 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, %   725.2% 1,195.4% 275.8% 230.0% 908.1% 275.0% 0.0% 0.0%   Gearing %   129.0% 141.7% 137.2% 65.4% 90.3% 85.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 11.6% 11.9% 10.1% 14.7% 13.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.3 0.2 0.3 0.2 0.1 0.1 0.0 0.0   Current Ratio   1.4 1.4 1.6 1.4 1.5 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   211.3 189.6 286.2 221.1 213.0 277.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   51 29 142 92 16 102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 29 142 92 30 102 0 0   EBIT / employee   -10 -22 101 80 4 79 0 0   Net earnings / employee   -38 -47 45 39 -26 31 0 0