Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Lastbiludlejning 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  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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.8% 1.5% 1.5% 2.4% 1.1% 1.4% 8.7% 8.5%   Credit score (0-100)   73 76 74 63 83 78 28 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   2.3 24.3 23.9 0.2 1,039.9 65.8 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   3,128 4,093 6,182 12,955 14,514 6,015 0.0 0.0   EBITDA   2,745 3,666 5,858 12,059 12,894 5,306 0.0 0.0   EBIT   1,417 1,393 1,768 8,123 9,155 1,766 0.0 0.0   Pre-tax profit (PTP)   1,334.0 1,331.8 1,700.1 8,135.9 9,123.4 1,578.8 0.0 0.0   Net earnings   1,039.9 1,037.9 1,325.8 6,366.7 7,111.2 1,249.0 0.0 0.0   Pre-tax profit without non-rec. items   1,334 1,332 1,700 8,136 9,123 1,579 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   2,279 9,134 8,848 11,047 12,212 12,681 0.0 0.0   Shareholders equity total   4,166 5,204 6,529 12,896 20,007 8,156 4,306 4,306   Interest-bearing liabilities   5,963 8,014 661 0.0 186 4,501 0.0 0.0   Balance sheet total (assets)   14,115 17,367 11,104 19,319 27,628 17,125 4,306 4,306   Net Debt   5,963 8,012 661 -5,851 158 4,500 -4,306 -4,306     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   3,128 4,093 6,182 12,955 14,514 6,015 0.0 0.0   Gross profit growth   92.2% 30.9% 51.0% 109.6% 12.0% -58.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   14,115 17,367 11,104 19,319 27,628 17,125 4,306 4,306   Balance sheet change%   -19.5% 23.0% -36.1% 74.0% 43.0% -38.0% -74.9% 0.0%   Added value   2,745.5 3,666.1 5,858.0 12,059.3 13,091.2 5,305.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   940 4,583 -4,376 -1,738 -2,574 -3,071 -12,681 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 (%)   45.3% 34.0% 28.6% 62.7% 63.1% 29.4% 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 %   9.0% 9.0% 12.4% 53.8% 39.2% 7.9% 0.0% 0.0%   ROI %   12.8% 12.0% 17.2% 80.6% 54.5% 10.5% 0.0% 0.0%   ROE %   28.5% 22.2% 22.6% 65.5% 43.2% 8.9% 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 %   29.9% 30.2% 58.8% 66.8% 72.4% 47.8% 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, %   217.2% 218.6% 11.3% -48.5% 1.2% 84.8% 0.0% 0.0%   Gearing %   143.2% 154.0% 10.1% 0.0% 0.9% 55.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.1% 1.6% 12.4% 85.2% 8.3% 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   0.3 0.1 0.3 1.0 0.9 0.1 0.0 0.0   Current Ratio   1.2 0.7 0.5 1.3 2.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 1.8 0.2 5,850.8 27.4 1.5 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   1,891.5 -3,839.1 -2,318.6 2,050.6 8,270.8 -3,918.1 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   2,745 3,666 5,858 12,059 13,091 5,306 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,745 3,666 5,858 12,059 12,894 5,306 0 0   EBIT / employee   1,417 1,393 1,768 8,123 9,155 1,766 0 0   Net earnings / employee   1,040 1,038 1,326 6,367 7,111 1,249 0 0