Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANLAMP A/S

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% 1.5%   Bankruptcy risk   0.8% 1.1% 1.7% 1.3% 1.7% 1.5% 10.6% 10.4%   Credit score (0-100)   92 85 74 79 70 76 22 5   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   404.3 143.7 5.9 52.8 3.3 21.0 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   5,731 4,861 4,228 3,992 3,685 4,255 0.0 0.0   EBITDA   1,294 482 237 223 150 300 0.0 0.0   EBIT   1,104 299 130 182 137 219 0.0 0.0   Pre-tax profit (PTP)   1,010.6 206.5 28.7 118.5 83.3 94.5 0.0 0.0   Net earnings   787.1 160.9 20.0 89.9 61.7 72.7 0.0 0.0   Pre-tax profit without non-rec. items   1,011 206 28.7 118 83.3 94.5 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   538 354 247 206 192 623 0.0 0.0   Shareholders equity total   3,250 3,411 3,431 3,221 3,283 3,355 1,730 1,730   Interest-bearing liabilities   1,607 1,778 565 763 1,255 2,687 0.0 0.0   Balance sheet total (assets)   6,384 6,093 5,303 5,984 5,171 6,656 1,730 1,730   Net Debt   1,592 1,778 544 563 1,255 2,687 -1,730 -1,730     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   5,731 4,861 4,228 3,992 3,685 4,255 0.0 0.0   Gross profit growth   -12.8% -15.2% -13.0% -5.6% -7.7% 15.5% -100.0% 0.0%   Employees   10 10 9 8 9 10 0 0   Employee growth %   -23.1% 0.0% -10.0% -11.1% 12.5% 11.1% -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)   6,384 6,093 5,303 5,984 5,171 6,656 1,730 1,730   Balance sheet change%   -17.7% -4.5% -13.0% 12.9% -13.6% 28.7% -74.0% 0.0%   Added value   1,293.8 481.8 237.1 222.9 177.7 299.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -318 -366 -215 -82 -28 350 -623 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 (%)   19.3% 6.1% 3.1% 4.6% 3.7% 5.1% 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 %   15.6% 4.8% 2.4% 3.6% 3.2% 4.5% 0.0% 0.0%   ROI %   19.3% 6.0% 2.9% 5.0% 4.1% 5.1% 0.0% 0.0%   ROE %   26.2% 4.8% 0.6% 2.7% 1.9% 2.2% 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 %   50.9% 56.0% 64.7% 53.8% 63.5% 50.4% 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, %   123.0% 369.1% 229.4% 252.4% 834.2% 896.2% 0.0% 0.0%   Gearing %   49.4% 52.1% 16.5% 23.7% 38.2% 80.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 5.5% 9.1% 12.7% 9.2% 8.8% 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   0.4 0.4 0.6 0.7 1.0 0.6 0.0 0.0   Current Ratio   1.7 2.0 2.6 1.9 2.4 1.7 0.0 0.0   Cash and cash equivalent   15.2 0.0 21.1 200.7 0.0 0.0 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   2,232.6 2,576.6 2,822.0 2,535.1 2,613.1 2,272.3 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   129 48 26 28 20 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 48 26 28 17 30 0 0   EBIT / employee   110 30 14 23 15 22 0 0   Net earnings / employee   79 16 2 11 7 7 0 0