Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK EL & TEKNIK 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   1.6% 1.5% 0.7% 0.7% 0.9% 3.2% 6.2% 5.9%   Credit score (0-100)   76 78 94 94 90 54 38 39   Credit rating   A A AA AA A BBB BBB BBB   Credit limit (kDKK)   16.9 35.3 1,228.5 1,238.4 1,193.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,152 17,307 21,716 19,733 27,303 26,219 0.0 0.0   EBITDA   1,922 2,256 4,535 3,638 4,610 -104 0.0 0.0   EBIT   1,922 2,256 3,829 3,149 4,174 -733 0.0 0.0   Pre-tax profit (PTP)   1,807.9 1,922.2 3,674.0 3,060.0 4,094.5 -860.8 0.0 0.0   Net earnings   1,388.8 1,485.2 2,852.1 2,292.9 3,182.8 -701.2 0.0 0.0   Pre-tax profit without non-rec. items   1,902 2,202 3,674 3,060 4,094 -861 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Tangible assets total   683 851 894 583 576 2,256 0.0 0.0   Shareholders equity total   4,403 4,588 6,040 5,981 7,164 3,963 3,463 3,463   Interest-bearing liabilities   1,133 1,162 504 600 268 1,369 0.0 0.0   Balance sheet total (assets)   11,126 10,137 14,158 13,998 18,074 13,297 3,463 3,463   Net Debt   1,133 1,162 -2,036 -3,599 -2,389 1,362 -2,640 -2,640     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 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   16,152 17,307 21,716 19,733 27,303 26,219 0.0 0.0   Gross profit growth   -6.3% 7.2% 25.5% -9.1% 38.4% -4.0% -100.0% 0.0%   Employees   0 29 36 35 38 42 0 0   Employee growth %   0.0% 0.0% 24.1% -2.8% 8.6% 10.5% -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)   11,126 10,137 14,158 13,998 18,074 13,297 3,463 3,463   Balance sheet change%   -3.1% -8.9% 39.7% -1.1% 29.1% -26.4% -74.0% 0.0%   Added value   1,922.0 2,256.3 3,828.8 3,148.7 4,174.1 -733.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   381 168 907 -1,145 -645 849 -2,256 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 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 (%)   11.9% 13.0% 17.6% 16.0% 15.3% -2.8% 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 %   17.5% 21.4% 31.5% 22.4% 26.0% -4.7% 0.0% 0.0%   ROI %   30.6% 39.6% 55.0% 39.9% 54.8% -11.4% 0.0% 0.0%   ROE %   28.9% 33.0% 53.7% 38.1% 48.4% -12.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Equity ratio %   41.6% 50.0% 43.9% 43.9% 43.2% 29.8% 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, %   59.0% 51.5% -44.9% -98.9% -51.8% -1,309.8% 0.0% 0.0%   Gearing %   25.7% 25.3% 8.3% 10.0% 3.7% 34.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 6.0% 18.7% 16.1% 18.5% 15.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Quick Ratio   1.4 1.6 1.6 1.5 1.7 1.0 0.0 0.0   Current Ratio   1.6 1.7 1.8 1.7 1.6 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,539.9 4,199.2 2,656.7 7.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 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   3,655.4 3,691.6 5,082.1 5,066.0 6,291.5 1,675.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 78 106 90 110 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 78 126 104 121 -2 0 0   EBIT / employee   0 78 106 90 110 -17 0 0   Net earnings / employee   0 51 79 66 84 -17 0 0