Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK MERCHANT CAPITAL A/S 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% 0.8%   Bankruptcy risk   1.6% 1.0% 3.1% 1.0% 2.5% 2.5% 11.0% 9.0%   Credit score (0-100)   76 89 58 87 61 61 21 27   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   44.7 1,866.3 0.0 1,329.7 0.1 0.1 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   1,163 908 96.0 -829 -1,003 -320 0.0 0.0   EBITDA   -5,140 -232 -98.8 -1,047 -1,219 -533 0.0 0.0   EBIT   -5,153 -237 -98.8 -1,047 -1,219 -533 0.0 0.0   Pre-tax profit (PTP)   4,260.3 5,004.1 -12,976.6 5,063.3 -2,273.9 -1,903.3 0.0 0.0   Net earnings   5,084.9 4,648.0 -12,976.6 5,063.2 -2,273.9 -2,003.4 0.0 0.0   Pre-tax profit without non-rec. items   4,260 5,004 -12,977 5,063 -2,274 -1,903 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   7.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   28,991 30,139 17,162 22,225 19,951 17,948 4,687 4,687   Interest-bearing liabilities   67,436 48,368 48,368 43,393 37,394 9,346 0.0 0.0   Balance sheet total (assets)   98,282 80,046 66,535 66,200 58,130 27,765 4,687 4,687   Net Debt   65,502 47,499 46,235 42,775 36,195 6,001 -4,687 -4,687     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   1,163 908 96.0 -829 -1,003 -320 0.0 0.0   Gross profit growth   88.7% -22.0% -89.4% 0.0% -21.0% 68.1% 0.0% 0.0%   Employees   9 4 1 1 1 1 0 0   Employee growth %   12.5% -55.6% -75.0% 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)   98,282 80,046 66,535 66,200 58,130 27,765 4,687 4,687   Balance sheet change%   22.4% -18.6% -16.9% -0.5% -12.2% -52.2% -83.1% 0.0%   Added value   -5,140.3 -232.1 -98.8 -1,046.9 -1,218.9 -532.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -13 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   -443.0% -26.2% -102.9% 126.3% 121.5% 166.7% 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 %   8.4% 8.6% -14.4% 11.1% -0.4% -1.5% 0.0% 0.0%   ROI %   8.6% 8.8% -14.7% 11.3% -0.4% -1.5% 0.0% 0.0%   ROE %   18.9% 15.7% -54.9% 25.7% -10.8% -10.6% 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 %   29.6% 37.7% 25.8% 33.6% 34.3% 64.6% 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, %   -1,274.3% -20,464.3% -46,797.1% -4,085.9% -2,969.6% -1,126.3% 0.0% 0.0%   Gearing %   232.6% 160.5% 281.8% 195.2% 187.4% 52.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 4.6% 5.0% 5.1% 5.0% 5.4% 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   0.8 0.3 7.7 23.8 1.7 1.8 0.0 0.0   Current Ratio   0.8 0.3 7.7 23.8 1.7 1.8 0.0 0.0   Cash and cash equivalent   1,933.5 869.0 2,133.4 617.9 1,198.4 3,345.5 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   -3,933.9 -15,576.0 6,423.5 12,905.9 5,631.7 7,381.0 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   -571 -58 -99 -1,047 -1,219 -533 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -571 -58 -99 -1,047 -1,219 -533 0 0   EBIT / employee   -573 -59 -99 -1,047 -1,219 -533 0 0   Net earnings / employee   565 1,162 -12,977 5,063 -2,274 -2,003 0 0