Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAGENS BRIDGE 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% 1.7% 1.7%   Bankruptcy risk   2.6% 2.3% 2.5% 2.4% 2.0% 1.5% 10.0% 9.8%   Credit score (0-100)   63 66 62 62 68 75 24 25   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 7.5 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   420 335 185 384 371 345 0.0 0.0   EBITDA   368 294 159 369 357 329 0.0 0.0   EBIT   367 294 158 304 356 329 0.0 0.0   Pre-tax profit (PTP)   307.9 222.9 198.1 183.7 283.2 382.2 0.0 0.0   Net earnings   230.4 164.2 147.7 139.5 212.9 289.6 0.0 0.0   Pre-tax profit without non-rec. items   308 223 198 184 283 382 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   913 969 1,006 1,033 1,189 1,419 1,233 1,233   Interest-bearing liabilities   1.7 5.3 5.7 8.3 13.1 0.0 0.0 0.0   Balance sheet total (assets)   969 1,059 1,101 1,195 1,297 1,571 1,233 1,233   Net Debt   -163 -260 -94.1 -140 -83.3 -102 -1,233 -1,233     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   420 335 185 384 371 345 0.0 0.0   Gross profit growth   -6.5% -20.2% -44.7% 106.9% -3.2% -7.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   969 1,059 1,101 1,195 1,297 1,571 1,233 1,233   Balance sheet change%   -13.0% 9.2% 4.0% 8.6% 8.5% 21.2% -21.5% 0.0%   Added value   367.6 294.4 159.0 368.9 420.9 328.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 -1 -1 -66 -1 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   87.3% 87.6% 85.4% 79.2% 95.8% 95.3% 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 %   35.6% 29.4% 14.9% 50.7% 30.8% 27.4% 0.0% 0.0%   ROI %   40.5% 31.6% 16.2% 18.7% 34.3% 30.0% 0.0% 0.0%   ROE %   27.1% 17.4% 15.0% 13.7% 19.2% 22.2% 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 %   94.2% 92.6% 95.2% 91.2% 91.7% 90.3% 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, %   -44.4% -88.1% -59.2% -37.9% -23.4% -31.1% 0.0% 0.0%   Gearing %   0.2% 0.6% 0.6% 0.8% 1.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,832.1% 2,143.3% -680.5% 116.4% 942.2% 157.6% 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   3.2 3.6 2.0 1.5 0.9 0.7 0.0 0.0   Current Ratio   5.4 5.2 4.1 3.0 4.4 3.6 0.0 0.0   Cash and cash equivalent   164.9 264.9 99.8 148.2 96.5 102.4 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   247.9 372.9 295.5 316.8 366.9 394.6 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   368 294 159 369 421 329 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   368 294 159 369 357 329 0 0   EBIT / employee   367 294 158 304 356 329 0 0   Net earnings / employee   230 164 148 140 213 290 0 0