Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danavagt Facility 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   21.1% 16.5% 25.5% 19.5% 22.7% 16.0% 20.4% 20.4%   Credit score (0-100)   5 11 3 5 3 11 5 5   Credit rating   B BB B B B BB B B   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   501 838 767 1,215 788 860 0.0 0.0   EBITDA   17.9 144 -219 39.7 171 -81.8 0.0 0.0   EBIT   17.9 144 -219 39.7 171 -81.8 0.0 0.0   Pre-tax profit (PTP)   7.7 143.8 -219.4 38.5 170.7 -82.9 0.0 0.0   Net earnings   7.7 143.8 -219.4 38.5 170.7 -82.9 0.0 0.0   Pre-tax profit without non-rec. items   7.7 144 -219 38.5 171 -82.9 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   -179 -34.8 -254 -216 -44.9 -128 -253 -253   Interest-bearing liabilities   0.0 23.8 24.7 25.0 25.2 26.2 253 253   Balance sheet total (assets)   14.3 143 74.9 47.8 83.9 94.7 0.0 0.0   Net Debt   -14.3 -111 -42.3 -14.8 -43.4 -43.6 253 253     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   501 838 767 1,215 788 860 0.0 0.0   Gross profit growth   9.9% 67.2% -8.4% 58.4% -35.1% 9.1% -100.0% 0.0%   Employees   1 1 2 2 1 1 0 0   Employee growth %   -50.0% 0.0% 100.0% 0.0% -50.0% 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)   14 143 75 48 84 95 0 0   Balance sheet change%   -55.0% 897.9% -47.4% -36.2% 75.5% 12.8% -100.0% 0.0%   Added value   17.9 143.8 -218.7 39.7 171.4 -81.8 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   1.0 2.0 -1.0 1.0 2.0 -1.0 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 (%)   3.6% 17.2% -28.5% 3.3% 21.7% -9.5% 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 %   8.7% 77.7% -86.4% 13.4% 87.4% -46.5% 0.0% 0.0%   ROI %   0.0% 1,210.4% -902.3% 160.2% 683.0% -317.9% 0.0% 0.0%   ROE %   33.5% 183.3% -201.8% 62.7% 259.1% -92.8% 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 %   -92.6% -19.6% -77.2% -81.8% -34.9% -57.5% -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, %   -79.6% -77.3% 19.3% -37.4% -25.3% 53.3% 0.0% 0.0%   Gearing %   0.0% -68.3% -9.7% -11.6% -56.1% -20.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% -0.1% 2.9% 5.2% 2.6% 4.5% 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   0.1 0.8 0.2 0.2 0.7 0.4 0.0 0.0   Current Ratio   0.1 0.8 0.2 0.2 0.7 0.4 0.0 0.0   Cash and cash equivalent   14.3 134.9 67.0 39.8 68.6 69.8 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   -178.5 -34.8 -254.2 -215.7 -44.9 -127.9 -126.4 -126.4   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   18 144 -109 20 171 -82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 144 -109 20 171 -82 0 0   EBIT / employee   18 144 -109 20 171 -82 0 0   Net earnings / employee   8 144 -110 19 171 -83 0 0