Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK ERHVERVSUDVIKLING 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% 0.3%   Bankruptcy risk   1.0% 1.1% 1.0% 0.8% 1.0% 1.7% 7.6% 7.8%   Credit score (0-100)   89 86 88 92 86 73 31 31   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   5,689.9 3,770.5 5,660.5 8,830.8 6,578.8 119.7 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   -319 -81.5 -23.8 -23.8 -72.4 -23.8 0.0 0.0   EBITDA   -319 -81.5 -23.8 -23.8 -72.4 -23.8 0.0 0.0   EBIT   -319 -81.5 -23.8 -23.8 -72.4 -23.8 0.0 0.0   Pre-tax profit (PTP)   4,496.1 4,969.1 4,741.5 6,402.0 5,629.5 -6,673.7 0.0 0.0   Net earnings   2,612.8 4,336.6 4,103.7 5,421.7 4,840.6 -6,761.2 0.0 0.0   Pre-tax profit without non-rec. items   4,496 4,969 4,742 6,402 5,630 -6,674 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   89,108 93,445 97,548 102,970 107,811 86,050 85,960 85,960   Interest-bearing liabilities   30,232 31,528 33,103 34,756 36,493 20,183 0.0 0.0   Balance sheet total (assets)   120,286 125,580 131,304 138,724 145,110 106,337 85,960 85,960   Net Debt   10,940 26,256 16,673 16,593 35,527 -261 -85,960 -85,960     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   -319 -81.5 -23.8 -23.8 -72.4 -23.8 0.0 0.0   Gross profit growth   -159.8% 74.4% 70.9% -0.1% -204.3% 67.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   120,286 125,580 131,304 138,724 145,110 106,337 85,960 85,960   Balance sheet change%   38.7% 4.4% 4.6% 5.7% 4.6% -26.7% -19.2% 0.0%   Added value   -318.5 -81.5 -23.8 -23.8 -72.4 -23.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   4.7% 5.4% 5.0% 6.0% 5.2% -4.9% 0.0% 0.0%   ROI %   4.7% 5.4% 5.0% 6.0% 5.2% -4.9% 0.0% 0.0%   ROE %   3.0% 4.8% 4.3% 5.4% 4.6% -7.0% 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 %   74.1% 74.4% 74.3% 74.2% 74.3% 80.9% 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, %   -3,434.2% -32,201.5% -70,200.2% -69,766.6% -49,096.3% 1,100.9% 0.0% 0.0%   Gearing %   33.9% 33.7% 33.9% 33.8% 33.8% 23.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 5.4% 5.3% 4.9% 4.9% 1.7% 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   2.7 2.8 2.7 2.7 2.7 1.0 0.0 0.0   Current Ratio   2.7 2.8 2.7 2.7 2.7 1.0 0.0 0.0   Cash and cash equivalent   19,292.0 5,271.8 16,430.1 18,163.8 966.3 20,444.1 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   36,431.3 51,095.0 42,323.5 44,015.3 63,994.7 99.8 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0