Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIG DUTCHMAN (SKANDINAVIEN) 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.8% 1.7% 1.6% 1.3% 1.2% 1.4% 7.4% 7.4%   Credit score (0-100)   73 73 73 79 81 78 33 33   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   32.1 81.1 114.6 683.8 1,937.8 631.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   38,490 50,869 50,540 41,865 42,497 63,040 0.0 0.0   EBITDA   1,732 12,168 9,751 1,237 2,535 16,153 0.0 0.0   EBIT   318 11,029 8,581 -4.2 1,274 14,874 0.0 0.0   Pre-tax profit (PTP)   105.3 2,443.0 1,847.8 141.1 1,751.0 15,536.5 0.0 0.0   Net earnings   0.0 0.0 0.0 137.0 1,375.8 12,117.4 0.0 0.0   Pre-tax profit without non-rec. items   470 11,089 8,624 141 1,751 15,536 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   3,476 3,318 4,710 4,325 3,580 7,411 0.0 0.0   Shareholders equity total   40,097 48,744 55,520 48,157 49,533 61,650 51,650 51,650   Interest-bearing liabilities   1,445 637 989 118 1,192 2,585 0.0 0.0   Balance sheet total (assets)   52,304 73,907 76,708 59,837 63,858 90,722 51,650 51,650   Net Debt   -12,989 -26,139 -23,252 -11,714 -10,673 -19,898 -51,650 -51,650     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   38,490 50,869 50,540 41,865 42,497 63,040 0.0 0.0   Gross profit growth   -3.3% 32.2% -0.6% -17.2% 1.5% 48.3% -100.0% 0.0%   Employees   0 0 0 68 64 69 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -5.9% 7.8% -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)   52,304 73,907 76,708 59,837 63,858 90,722 51,650 51,650   Balance sheet change%   -1.6% 41.3% 3.8% -22.0% 6.7% 42.1% -43.1% 0.0%   Added value   1,732.4 12,167.6 9,750.9 1,237.0 2,514.9 16,152.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,800 -1,297 223 -1,626 -2,007 2,552 -7,411 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   0.8% 21.7% 17.0% -0.0% 3.0% 23.6% 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 %   1.2% 17.9% 11.7% 0.4% 2.8% 20.1% 0.0% 0.0%   ROI %   1.5% 24.3% 16.2% 0.5% 3.5% 26.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.3% 2.8% 21.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   76.8% 66.0% 72.5% 80.6% 77.6% 68.0% 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, %   -749.8% -214.8% -238.5% -946.9% -420.9% -123.2% 0.0% 0.0%   Gearing %   3.6% 1.3% 1.8% 0.2% 2.4% 4.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.7% 17.9% 23.2% 21.9% 0.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.5 1.8 2.1 2.7 2.3 1.8 0.0 0.0   Current Ratio   3.9 2.6 3.2 4.7 4.1 2.9 0.0 0.0   Cash and cash equivalent   14,434.1 26,775.5 24,241.4 11,831.5 11,864.3 22,482.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   32,641.0 37,844.7 43,693.8 38,862.9 40,032.2 51,454.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 18 39 234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 18 40 234 0 0   EBIT / employee   0 0 0 -0 20 216 0 0   Net earnings / employee   0 0 0 2 21 176 0 0