Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK SMYKKEKUNST A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e N/A Bankruptcy risk for industry   2.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   0.0% 0.9% 1.6% 0.9% 3.8% 11.0% 20.6% 18.0%   Credit score (0-100)   0 91 76 90 52 22 4 7   Credit rating   N/A A A A BBB BB B B   Credit limit (kDKK)   0.0 842.1 12.5 668.3 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)  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 5,672 4,795 6,219 4,889 1,092 0.0 0.0   EBITDA   0.0 2,017 520 1,036 -2,232 -3,950 0.0 0.0   EBIT   0.0 1,727 183 673 -2,668 -4,363 0.0 0.0   Pre-tax profit (PTP)   0.0 1,689.1 54.9 526.0 -2,849.9 -4,611.4 0.0 0.0   Net earnings   0.0 1,314.5 42.9 411.8 -2,222.9 -4,130.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,689 54.9 526 -2,850 -4,611 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e N/A Tangible assets total   0.0 660 1,207 1,150 1,590 1,565 0.0 0.0   Shareholders equity total   0.0 7,387 6,130 6,542 4,319 189 -311 -311   Interest-bearing liabilities   0.0 2,219 3,900 3,789 6,195 7,380 311 311   Balance sheet total (assets)   0.0 12,391 12,014 12,771 12,480 10,078 0.0 0.0   Net Debt   0.0 -1,040 788 628 4,766 6,781 311 311     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e 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   0.0 5,672 4,795 6,219 4,889 1,092 0.0 0.0   Gross profit growth   0.0% 0.0% -15.5% 29.7% -21.4% -77.7% -100.0% 0.0%   Employees   0 8 11 10 14 11 0 0   Employee growth %   0.0% 0.0% 37.5% -9.1% 40.0% -21.4% -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)   0 12,391 12,014 12,771 12,480 10,078 0 0   Balance sheet change%   0.0% 0.0% -3.0% 6.3% -2.3% -19.2% -100.0% 0.0%   Added value   0.0 2,017.0 520.5 1,035.8 -2,304.5 -3,950.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 369 209 -419 3 -437 -1,565 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e 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 (%)   0.0% 30.4% 3.8% 10.8% -54.6% -399.4% 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 %   0.0% 14.0% 1.6% 5.5% -21.1% -38.7% 0.0% 0.0%   ROI %   0.0% 18.0% 2.0% 6.6% -24.9% -46.8% 0.0% 0.0%   ROE %   0.0% 17.8% 0.6% 6.5% -40.9% -183.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e N/A Equity ratio %   0.0% 59.6% 51.0% 51.2% 34.6% 1.9% -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, %   0.0% -51.6% 151.5% 60.6% -213.6% -171.7% 0.0% 0.0%   Gearing %   0.0% 30.0% 63.6% 57.9% 143.4% 3,908.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.7% 4.6% 4.1% 3.8% 3.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e N/A Quick Ratio   0.0 1.2 1.0 1.1 0.5 0.8 0.0 0.0   Current Ratio   0.0 2.4 1.9 1.9 1.3 1.7 0.0 0.0   Cash and cash equivalent   0.0 3,259.5 3,111.2 3,161.0 1,428.8 599.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e 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   0.0 6,698.2 4,933.2 5,262.6 2,713.3 3,277.1 -155.6 -155.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/4 2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 252 47 104 -165 -359 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 252 47 104 -159 -359 0 0   EBIT / employee   0 216 17 67 -191 -397 0 0   Net earnings / employee   0 164 4 41 -159 -375 0 0