Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK PELSDYRAVLERFORENING a.m.b.a. - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.7% 4.0% 5.0% 2.6% 2.5% 1.5% 6.4% 6.3%   Credit score (0-100)   53 51 43 60 62 75 37 38   Credit rating   BBB BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 3.3 3.9 3,810.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   585,000 532,000 258,000 260,000 92,875 918 918 918   Gross profit   5,242,000 4,660,000 1,982,000 2,401,000 78,385 717 0.0 0.0   EBITDA   -50,000 -28,000 -150,000 15,000 -10,257 -5,501 0.0 0.0   EBIT   -50,000 -28,000 -150,000 15,000 -40,221 -6,016 0.0 0.0   Pre-tax profit (PTP)   17,000.0 17,000.0 -105,000.0 38,000.0 -40,064.0 -6,020.0 0.0 0.0   Net earnings   17,000.0 17,000.0 -105,000.0 38,000.0 -60,657.0 1,515.0 0.0 0.0   Pre-tax profit without non-rec. items   -50,000 -28,000 -150,000 15,000 -40,064 -6,020 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 476,571 7,962 0.0 0.0   Shareholders equity total   1,100,000 1,043,000 870,000 895,000 829,009 829,047 829,047 829,047   Interest-bearing liabilities   0.0 0.0 0.0 0.0 409,975 0.0 0.0 0.0   Balance sheet total (assets)   3,246,000 2,521,000 2,663,000 1,249,000 1,350,705 1,179,469 829,047 829,047   Net Debt   0.0 0.0 0.0 0.0 283,354 -617 -829,047 -829,047     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   585,000 532,000 258,000 260,000 92,875 918 918 918   Net sales growth   -14.9% -9.1% -51.5% 0.8% -64.3% -99.0% 0.0% 0.0%   Gross profit   5,242,000 4,660,000 1,982,000 2,401,000 78,385 717 0.0 0.0   Gross profit growth   1,171.0% -11.1% -57.5% 21.1% -96.7% -99.1% -100.0% 0.0%   Employees   0 0 0 0 113 36 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% -68.1% -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)   3,246,000 2,521,000 2,663,000 1,249,000 1,350,705 1,179,469 829,047 829,047   Balance sheet change%   9.8% -22.3% 5.6% -53.1% 8.1% -12.7% -29.7% 0.0%   Added value   -50,000.0 -28,000.0 -150,000.0 15,000.0 -40,221.0 -5,501.0 0.0 0.0   Added value %   -8.5% -5.3% -58.1% 5.8% -43.3% -599.2% 0.0% 0.0%   Investments   -619,709 0 0 0 446,607 -469,124 -7,962 0   Net sales trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A EBITDA %   -8.5% -5.3% -58.1% 5.8% -11.0% -599.2% 0.0% 0.0%   EBIT %   -8.5% -5.3% -58.1% 5.8% -43.3% -655.3% 0.0% 0.0%   EBIT to gross profit (%)   -1.0% -0.6% -7.6% 0.6% -51.3% -839.1% 0.0% 0.0%   Net Earnings %   2.9% 3.2% -40.7% 14.6% -65.3% 165.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.9% 3.2% -40.7% 14.6% -33.0% 221.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   -8.5% -5.3% -58.1% 5.8% -43.1% -655.8% 0.0% 0.0%   ROA %   -1.6% -1.0% -5.8% 0.8% -1.5% -0.5% 0.0% 0.0%   ROI %   -1.9% -1.0% -5.8% 0.8% -1.6% -0.5% 0.0% 0.0%   ROE %   1.5% 1.6% -11.0% 4.3% -7.0% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 65.9% 54.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 561.7% 38,172.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 425.4% 38,105.1% -90,310.1% -90,310.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -2,762.5% 11.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 49.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 10.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.8 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.9 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 126,621.0 617.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 1,406.8 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 31.0 70.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 940.9% 127,584.5% 90,310.1% 90,310.1%   Net working capital   0.0 0.0 0.0 0.0 576,339.0 -216,308.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 620.6% -23,563.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 822 26 0 0   Added value / employee   0 0 0 0 -356 -153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -91 -153 0 0   EBIT / employee   0 0 0 0 -356 -167 0 0   Net earnings / employee   0 0 0 0 -537 42 0 0