Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Damgaard Metal A/S - Group 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 N/A 2019 N/A 2020 N/A 2021 N/A 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% 1.6% 1.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.5% 1.9% 4.1% 3.7%   Credit score (0-100)   0 0 0 0 98 69 49 51   Credit rating   N/A N/A N/A N/A AA A BBB BBB   Credit limit (kDKK)   0.0 7,124.3 6,607.0 6,777.0 5,001.8 10.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 55,614 46,891 57,139 62,387 45,349 0.0 0.0   EBITDA   0.0 55,614 46,891 57,139 16,918 1,285 0.0 0.0   EBIT   0.0 55,614 46,891 57,139 10,737 -5,076 0.0 0.0   Pre-tax profit (PTP)   0.0 1,039.0 377.0 5,280.0 8,955.0 -8,977.0 0.0 0.0   Net earnings   0.0 1,039.0 377.0 5,280.0 6,762.0 -7,610.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 55,614 46,891 57,139 8,955 -8,977 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 21,466 20,458 0.0 0.0   Shareholders equity total   0.0 35,672 36,010 31,286 31,648 24,061 23,581 23,581   Interest-bearing liabilities   0.0 0.0 0.0 0.0 40,052 34,764 0.0 0.0   Balance sheet total (assets)   0.0 111,964 104,938 98,073 109,127 83,649 23,581 23,581   Net Debt   0.0 0.0 0.0 0.0 36,155 34,343 -16,125 -16,125     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0 55,614 46,891 57,139 62,387 45,349 0.0 0.0   Gross profit growth   0.0% 0.0% -15.7% 21.9% 9.2% -27.3% -100.0% 0.0%   Employees   0 123 107 110 112 105 0 0   Employee growth %   0.0% 0.0% -13.0% 2.8% 1.8% -6.3% -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)   0 111,964 104,938 98,073 109,127 83,649 23,581 23,581   Balance sheet change%   0.0% 0.0% -6.3% -6.5% 11.3% -23.3% -71.8% 0.0%   Added value   0.0 55,614.0 46,891.0 57,139.0 10,737.0 1,285.0 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 24,452 -9,080 -20,458 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 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 (%)   0.0% 100.0% 100.0% 100.0% 17.2% -11.2% 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% 49.7% 43.2% 56.3% 10.5% -5.3% 0.0% 0.0%   ROI %   0.0% 49.7% 43.2% 56.3% 12.0% -6.7% 0.0% 0.0%   ROE %   0.0% 2.9% 1.1% 15.7% 21.5% -27.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 29.1% 28.8% 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% 0.0% 0.0% 0.0% 213.7% 2,672.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 126.6% 144.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.7% 10.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 3,897.0 421.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 0.0 15,921.0 6,875.0 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 N/A 2019 N/A 2020 N/A 2021 N/A 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   0 452 438 519 96 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 452 438 519 151 12 0 0   EBIT / employee   0 452 438 519 96 -48 0 0   Net earnings / employee   0 8 4 48 60 -72 0 0