DPL Fjernvarme ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.2% 10.5% 6.1% 1.5% 3.2%  
Credit score (0-100)  28 23 37 75 54  
Credit rating  BB BB BBB A BBB  
Credit limit (kDKK)  0.0 0.0 0.0 4.6 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  444 737 2,103 1,412 907  
EBITDA  150 170 477 430 202  
EBIT  150 170 477 425 191  
Pre-tax profit (PTP)  149.4 177.1 485.5 444.2 222.6  
Net earnings  116.5 138.1 377.4 345.4 171.9  
Pre-tax profit without non-rec. items  149 177 486 444 223  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 27.6 16.8  
Shareholders equity total  167 205 482 828 999  
Interest-bearing liabilities  0.0 31.3 239 249 183  
Balance sheet total (assets)  329 564 1,695 1,512 1,472  

Net Debt  -157 -462 -613 -220 -92.6  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  444 737 2,103 1,412 907  
Gross profit growth  0.0% 65.9% 185.3% -32.9% -35.7%  
Employees  1 3 3 2 1  
Employee growth %  0.0% 200.0% 0.0% -33.3% -50.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  329 564 1,695 1,512 1,472  
Balance sheet change%  0.0% 71.5% 200.5% -10.8% -2.7%  
Added value  150.1 170.1 477.1 425.4 201.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 24 -22  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  33.8% 23.1% 22.7% 30.1% 21.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  45.7% 40.2% 44.1% 28.4% 15.5%  
ROI %  90.1% 89.2% 104.2% 50.7% 20.5%  
ROE %  70.0% 74.4% 109.9% 52.8% 18.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  50.7% 36.3% 28.4% 54.7% 67.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -104.4% -271.6% -128.5% -51.1% -45.9%  
Gearing %  0.0% 15.3% 49.5% 30.0% 18.4%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 16.2% 9.5% 4.8% 4.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.0 1.6 1.4 2.2 3.1  
Current Ratio  2.0 1.6 1.4 2.2 3.1  
Cash and cash equivalent  156.7 493.4 851.4 468.1 276.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  166.5 204.7 482.1 800.7 982.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  150 57 159 213 202  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  150 57 159 215 202  
EBIT / employee  150 57 159 213 191  
Net earnings / employee  117 46 126 173 172