Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSEAL 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.6% 0.6% 0.5% 0.6% 0.7% 1.0% 8.4% 8.4%   Credit score (0-100)   98 97 98 97 92 87 29 29   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   1,344.1 1,468.4 2,096.8 2,388.8 3,352.4 3,150.9 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   9,352 9,382 11,129 10,580 16,124 21,876 0.0 0.0   EBITDA   5,158 4,707 5,973 5,906 10,816 16,468 0.0 0.0   EBIT   5,086 4,646 5,921 5,867 10,769 16,432 0.0 0.0   Pre-tax profit (PTP)   5,026.2 4,575.1 5,794.1 5,960.6 10,790.6 16,516.5 0.0 0.0   Net earnings   3,917.6 3,563.7 4,510.2 4,666.3 8,403.1 12,881.4 0.0 0.0   Pre-tax profit without non-rec. items   5,026 4,575 5,794 5,961 10,791 16,516 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   1,680 1,655 1,634 1,596 1,602 2,345 0.0 0.0   Shareholders equity total   6,937 8,501 12,011 14,678 21,081 29,962 4,081 4,081   Interest-bearing liabilities   1,598 1,315 1,080 787 495 223 0.0 0.0   Balance sheet total (assets)   13,098 13,602 17,591 19,369 27,434 37,085 4,081 4,081   Net Debt   -4,052 -4,399 -8,029 -10,144 -16,143 -26,631 -4,081 -4,081     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   9,352 9,382 11,129 10,580 16,124 21,876 0.0 0.0   Gross profit growth   -17.5% 0.3% 18.6% -4.9% 52.4% 35.7% -100.0% 0.0%   Employees   0 0 8 8 9 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 12.5% 0.0% -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)   13,098 13,602 17,591 19,369 27,434 37,085 4,081 4,081   Balance sheet change%   2.9% 3.8% 29.3% 10.1% 41.6% 35.2% -89.0% 0.0%   Added value   5,157.6 4,706.9 5,973.0 5,905.7 10,807.1 16,468.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -103 -87 -73 -77 -41 706 -2,345 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 5.0 5.0 5.0 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 (%)   54.4% 49.5% 53.2% 55.5% 66.8% 75.1% 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 %   39.4% 34.8% 38.0% 33.4% 46.3% 51.5% 0.0% 0.0%   ROI %   59.4% 50.6% 51.7% 43.2% 58.5% 64.1% 0.0% 0.0%   ROE %   57.6% 46.2% 44.0% 35.0% 47.0% 50.5% 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 %   53.0% 62.5% 68.3% 75.8% 76.8% 80.8% 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, %   -78.6% -93.5% -134.4% -171.8% -149.3% -161.7% 0.0% 0.0%   Gearing %   23.0% 15.5% 9.0% 5.4% 2.4% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 4.8% 10.6% 21.7% 7.6% 25.8% 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   1.7 2.1 2.5 3.2 3.4 4.3 0.0 0.0   Current Ratio   2.3 2.9 3.3 4.1 4.1 4.9 0.0 0.0   Cash and cash equivalent   5,650.0 5,714.2 9,109.2 10,930.3 16,638.6 26,854.0 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   6,558.8 7,838.3 11,063.2 13,459.1 19,481.9 27,654.4 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 0 747 738 1,201 1,830 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 747 738 1,202 1,830 0 0   EBIT / employee   0 0 740 733 1,197 1,826 0 0   Net earnings / employee   0 0 564 583 934 1,431 0 0