Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK STENANLÆG 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% 1.5% 1.5%   Bankruptcy risk   6.1% 4.4% 4.1% 5.0% 4.3% 4.6% 10.9% 10.6%   Credit score (0-100)   40 48 49 42 48 45 22 23   Credit rating   BBB BBB BBB BBB BBB BBB 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   10,517 13,073 13,861 21,163 22,920 22,802 0.0 0.0   EBITDA   2,710 1,827 2,326 9,619 8,359 7,637 0.0 0.0   EBIT   2,710 1,827 2,326 9,619 8,359 7,637 0.0 0.0   Pre-tax profit (PTP)   3,110.0 2,460.4 2,749.6 10,053.9 8,340.5 7,600.9 0.0 0.0   Net earnings   2,420.4 1,919.1 2,138.1 7,830.4 6,498.6 5,922.2 0.0 0.0   Pre-tax profit without non-rec. items   3,110 2,460 2,750 10,054 8,341 7,601 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,736 7,590 5,196 11,026 12,525 11,447 5,247 5,247   Interest-bearing liabilities   7,920 3,572 0.0 4,928 5,632 7,339 0.0 0.0   Balance sheet total (assets)   14,754 15,993 10,762 23,605 29,744 27,387 5,247 5,247   Net Debt   7,920 3,506 -2,528 4,928 5,632 7,339 -5,247 -5,247     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   10,517 13,073 13,861 21,163 22,920 22,802 0.0 0.0   Gross profit growth   31.2% 24.3% 6.0% 52.7% 8.3% -0.5% -100.0% 0.0%   Employees   16 18 19 18 22 23 0 0   Employee growth %   14.3% 12.5% 5.6% -5.3% 22.2% 4.5% -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)   14,754 15,993 10,762 23,605 29,744 27,387 5,247 5,247   Balance sheet change%   63.3% 8.4% -32.7% 119.3% 26.0% -7.9% -80.8% 0.0%   Added value   2,709.8 1,826.5 2,326.4 9,619.5 8,359.4 7,636.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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  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 (%)   25.8% 14.0% 16.8% 45.5% 36.5% 33.5% 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 %   26.2% 16.1% 20.7% 58.6% 31.4% 26.8% 0.0% 0.0%   ROI %   34.5% 21.6% 33.8% 95.3% 49.1% 41.4% 0.0% 0.0%   ROE %   95.8% 33.9% 33.4% 96.5% 55.2% 49.4% 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 %   25.3% 47.5% 48.3% 46.7% 42.2% 41.8% 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, %   292.3% 192.0% -108.6% 51.2% 67.4% 96.1% 0.0% 0.0%   Gearing %   212.0% 47.1% 0.0% 44.7% 45.0% 64.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.1% 0.9% 0.8% 0.7% 0.7% 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   1.3 1.9 1.9 1.9 1.8 1.8 0.0 0.0   Current Ratio   1.3 1.9 1.9 1.9 1.8 1.8 0.0 0.0   Cash and cash equivalent   0.0 66.1 2,527.5 0.0 0.0 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   3,739.2 7,589.8 5,195.9 11,026.3 13,363.3 12,519.8 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  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   169 101 122 534 380 332 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   169 101 122 534 380 332 0 0   EBIT / employee   169 101 122 534 380 332 0 0   Net earnings / employee   151 107 113 435 295 257 0 0