Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN ELECTRIC ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   5.0% 5.1% 7.4% 6.0% 5.0% 4.5% 18.4% 15.5%   Credit score (0-100)   46 45 34 39 42 46 7 13   Credit rating   BBB BBB BB BBB BBB BBB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   898 1,378 1,108 1,245 0.0 0.0 0.0 0.0   EBITDA   34.1 445 169 287 358 280 0.0 0.0   EBIT   14.8 445 169 287 358 280 0.0 0.0   Pre-tax profit (PTP)   8.8 437.0 150.0 281.1 349.1 274.5 0.0 0.0   Net earnings   6.9 340.8 116.8 218.9 272.3 213.8 0.0 0.0   Pre-tax profit without non-rec. items   8.8 437 150 281 349 275 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   16.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   292 541 318 422 476 414 0.0 0.0   Interest-bearing liabilities   106 0.0 561 0.2 223 116 0.0 0.0   Balance sheet total (assets)   582 1,114 1,087 887 1,151 798 0.0 0.0   Net Debt   -143 -557 307 -396 -351 -591 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   898 1,378 1,108 1,245 0.0 0.0 0.0 0.0   Gross profit growth   -22.1% 53.4% -19.6% 12.3% -100.0% 0.0% 0.0% 0.0%   Employees   2 2 2 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   582 1,114 1,087 887 1,151 798 0 0   Balance sheet change%   -37.6% 91.3% -2.3% -18.4% 29.8% -30.7% -100.0% 0.0%   Added value   14.8 445.0 169.3 287.2 358.2 279.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 -16 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   1.6% 32.3% 15.3% 23.1% 0.0% 0.0% 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 %   1.9% 52.5% 15.4% 29.1% 35.2% 28.7% 0.0% 0.0%   ROI %   2.7% 94.3% 23.7% 44.0% 63.8% 45.5% 0.0% 0.0%   ROE %   2.0% 81.9% 27.2% 59.2% 60.7% 48.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   50.1% 48.6% 29.2% 47.5% 41.3% 51.9% 0.0% 0.0%   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, %   -419.5% -125.3% 181.5% -137.8% -98.0% -211.2% 0.0% 0.0%   Gearing %   36.4% 0.0% 176.5% 0.1% 46.8% 28.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 15.2% 6.9% 2.2% 8.1% 3.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.9 2.0 1.4 1.9 1.7 2.1 0.0 0.0   Current Ratio   1.9 2.0 1.4 1.9 1.7 2.1 0.0 0.0   Cash and cash equivalent   248.9 557.4 253.6 396.0 574.0 707.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   275.4 546.6 321.8 424.1 476.2 414.2 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   7 222 85 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 222 85 0 0 0 0 0   EBIT / employee   7 222 85 0 0 0 0 0   Net earnings / employee   3 170 58 0 0 0 0 0