Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAMKJÆR HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.5% 3.4% 3.0% 4.6% 2.4% 1.1% 7.7% 7.7%   Credit score (0-100)   55 53 56 45 62 83 32 32   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 1,712.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,577 26,547 24,382 22,281 18,932 22,272 0.0 0.0   EBITDA   3,543 2,326 1,127 476 -4,006 1,099 0.0 0.0   EBIT   3,543 2,326 1,127 476 -4,006 1,099 0.0 0.0   Pre-tax profit (PTP)   1,983.0 1,155.0 374.0 59.0 -4,457.6 423.9 0.0 0.0   Net earnings   1,983.0 1,155.0 374.0 59.0 -4,437.5 1,260.9 0.0 0.0   Pre-tax profit without non-rec. items   3,543 2,326 1,127 476 -4,458 424 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 29,697 29,702 0.0 0.0   Shareholders equity total   48,693 50,020 50,394 50,453 46,016 47,277 39,277 39,277   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5,037 10,766 0.0 0.0   Balance sheet total (assets)   78,088 87,155 85,398 86,051 80,066 90,090 39,277 39,277   Net Debt   0.0 0.0 0.0 0.0 783 8,581 -39,277 -39,277     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   24,577 26,547 24,382 22,281 18,932 22,272 0.0 0.0   Gross profit growth   16.9% 8.0% -8.2% -8.6% -15.0% 17.6% -100.0% 0.0%   Employees   0 0 0 0 120 116 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% -3.3% -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)   78,088 87,155 85,398 86,051 80,066 90,090 39,277 39,277   Balance sheet change%   5.8% 11.6% -2.0% 0.8% -7.0% 12.5% -56.4% 0.0%   Added value   3,543.0 2,326.0 1,127.0 476.0 -4,005.9 1,098.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25,162 0 0 0 29,697 5 -29,702 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   14.4% 8.8% 4.6% 2.1% -21.2% 4.9% 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 %   4.7% 2.8% 1.3% 0.6% -4.6% 1.5% 0.0% 0.0%   ROI %   5.2% 2.8% 1.3% 0.6% -5.4% 2.1% 0.0% 0.0%   ROE %   4.2% 2.3% 0.7% 0.1% -9.2% 2.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 57.5% 52.5% 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, %   0.0% 0.0% 0.0% 0.0% -19.5% 781.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 10.9% 22.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 25.9% 10.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.2 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.9 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,254.4 2,184.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 23,773.0 25,257.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -33 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -33 9 0 0   EBIT / employee   0 0 0 0 -33 9 0 0   Net earnings / employee   0 0 0 0 -37 11 0 0