Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAUGBJERG´S HEADHUNTING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5% 3.5%   Bankruptcy risk   10.9% 16.6% 13.3% 14.9% 10.2% 18.0% 18.2% 18.0%   Credit score (0-100)   24 11 17 13 23 7 8 8   Credit rating   BB BB BB BB BB B 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)  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   412 45.0 -179 760 562 322 0.0 0.0   EBITDA   64.0 -88.0 -255 610 316 -211 0.0 0.0   EBIT   64.0 -88.0 -255 610 316 -211 0.0 0.0   Pre-tax profit (PTP)   42.0 -115.0 -301.0 559.0 303.0 -221.6 0.0 0.0   Net earnings   33.0 -341.0 -301.0 559.0 303.0 -221.6 0.0 0.0   Pre-tax profit without non-rec. items   42.0 -115 -301 559 303 -222 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   31.0 76.0 76.0 76.0 76.0 76.6 0.0 0.0   Shareholders equity total   -223 -564 -865 -307 -4.0 -225 -350 -350   Interest-bearing liabilities   373 634 927 217 98.0 179 350 350   Balance sheet total (assets)   278 119 119 224 264 120 0.0 0.0   Net Debt   352 634 927 112 -47.0 179 350 350     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   412 45.0 -179 760 562 322 0.0 0.0   Gross profit growth   11.1% -89.1% 0.0% 0.0% -26.1% -42.7% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   278 119 119 224 264 120 0 0   Balance sheet change%   1.5% -57.2% 0.0% 88.2% 17.9% -54.7% -100.0% 0.0%   Added value   64.0 -88.0 -255.0 610.0 316.0 -210.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 45 0 0 0 1 -77 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   15.5% -195.6% 142.5% 80.3% 56.2% -65.5% 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 %   12.4% -14.9% -30.6% 80.5% 79.1% -68.8% 0.0% 0.0%   ROI %   34.2% -17.5% -32.7% 106.6% 200.6% -152.3% 0.0% 0.0%   ROE %   12.0% -171.8% -252.9% 325.9% 124.2% -115.6% 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 %   -44.5% -82.6% -87.9% -57.8% -1.5% -65.3% -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, %   550.0% -720.5% -363.5% 18.4% -14.9% -84.8% 0.0% 0.0%   Gearing %   -167.3% -112.4% -107.2% -70.7% -2,450.0% -79.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 5.4% 5.9% 8.9% 8.3% 7.8% 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   0.5 0.0 0.0 0.2 0.5 0.0 0.0 0.0   Current Ratio   0.5 0.0 0.0 0.2 0.5 0.0 0.0 0.0   Cash and cash equivalent   21.0 0.0 0.0 105.0 145.0 0.0 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   -254.0 -683.0 -984.0 -426.0 -123.0 -344.9 -175.2 -175.2   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   64 -88 -255 610 158 -105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 -88 -255 610 158 -105 0 0   EBIT / employee   64 -88 -255 610 158 -105 0 0   Net earnings / employee   33 -341 -301 559 152 -111 0 0