Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Din Mægler Holding 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 2017/12 2018 2018/12 2019 2019/12 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% 2.1%   Bankruptcy risk   22.0% 10.9% 8.6% 7.6% 2.8% 2.4% 11.8% 8.9%   Credit score (0-100)   5 23 30 32 57 63 19 28   Credit rating   B BB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 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   190 1,731 1,448 -6.6 803 392 0.0 0.0   EBITDA   -523 98.7 243 -8.8 766 392 0.0 0.0   EBIT   -564 -51.4 93.0 -83.9 581 392 0.0 0.0   Pre-tax profit (PTP)   -564.9 -54.6 82.0 -84.1 -241.5 8.1 0.0 0.0   Net earnings   -443.9 -46.8 62.9 -65.6 -363.8 -70.3 0.0 0.0   Pre-tax profit without non-rec. items   -565 -54.6 82.0 -84.1 -242 8.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   698 561 410 185 185 0.0 0.0 0.0   Shareholders equity total   -394 -441 -378 -813 2,870 2,800 2,740 2,740   Interest-bearing liabilities   0.0 959 712 1,340 1,340 0.1 0.0 0.0   Balance sheet total (assets)   1,430 860 777 556 3,019 2,865 2,740 2,740   Net Debt   -474 791 638 1,312 741 -1,200 -2,740 -2,740     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 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   190 1,731 1,448 -6.6 803 392 0.0 0.0   Gross profit growth   -86.9% 812.1% -16.3% 0.0% 0.0% -51.1% -100.0% 0.0%   Employees   2 3 3 1 1 1 0 0   Employee growth %   -33.3% 50.0% 0.0% -66.7% 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)   1,430 860 777 556 3,019 2,865 2,740 2,740   Balance sheet change%   84.2% -39.8% -9.8% -28.4% 442.8% -5.1% -4.4% 0.0%   Added value   -523.5 98.7 243.3 -8.8 655.7 392.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   247 -288 -301 -301 -185 -185 0 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 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 (%)   -297.2% -3.0% 6.4% 1,269.1% 72.3% 100.0% 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 %   -37.9% -3.2% 7.6% -6.7% -9.9% 0.3% 0.0% 0.0%   ROI %   -155.4% -10.6% 11.1% -8.1% -7.8% 0.3% 0.0% 0.0%   ROE %   -40.2% -4.1% 7.7% -9.8% -21.2% -2.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -24.2% -36.4% -34.0% -59.4% 93.7% 97.7% 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, %   90.5% 801.1% 262.1% -14,961.6% 96.8% -305.8% 0.0% 0.0%   Gearing %   0.0% -217.6% -188.6% -164.8% 46.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.8% 1.3% 0.0% 1.9% 0.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.4 0.2 0.3 0.3 8.7 23.7 0.0 0.0   Current Ratio   0.4 0.2 0.3 0.3 8.7 23.7 0.0 0.0   Cash and cash equivalent   473.5 168.3 74.7 27.4 598.7 1,200.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 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   -1,092.3 -1,001.4 -774.5 -975.6 1,146.1 1,478.5 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 2017/12 2018 2018/12 2019 2019/12 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   -262 33 81 -9 656 392 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -262 33 81 -9 766 392 0 0   EBIT / employee   -282 -17 31 -84 581 392 0 0   Net earnings / employee   -222 -16 21 -66 -364 -70 0 0