Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK SKIBSTAKKEL FABRIK 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.0% 4.2% 4.5% 2.1% 2.2% 1.1% 10.0% 10.0%   Credit score (0-100)   59 49 46 66 66 83 25 25   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.1 84.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   482 387 400 674 592 911 0.0 0.0   EBITDA   -82.0 -155 -144 192 120 400 0.0 0.0   EBIT   -104 -183 -158 180 106 384 0.0 0.0   Pre-tax profit (PTP)   -49.0 -174.6 -110.6 141.5 186.1 440.2 0.0 0.0   Net earnings   -43.6 -183.0 -90.0 109.1 144.1 341.9 0.0 0.0   Pre-tax profit without non-rec. items   -49.0 -175 -111 141 186 440 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   51.8 43.4 29.3 17.1 30.2 45.5 0.0 0.0   Shareholders equity total   1,537 1,246 1,045 1,041 1,071 1,295 1,048 1,048   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,718 1,359 1,242 1,289 1,306 1,702 1,048 1,048   Net Debt   -1,125 -1,101 -849 -828 -1,086 -1,390 -1,048 -1,048     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   482 387 400 674 592 911 0.0 0.0   Gross profit growth   40.3% -19.9% 3.5% 68.3% -12.1% 53.8% -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)   1,718 1,359 1,242 1,289 1,306 1,702 1,048 1,048   Balance sheet change%   -31.3% -20.9% -8.6% 3.8% 1.3% 30.3% -38.4% 0.0%   Added value   -82.0 -155.2 -143.7 192.2 118.3 400.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -36 -28 -24 -0 -1 -46 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   -21.5% -47.2% -39.4% 26.7% 17.9% 42.1% 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 %   1.5% -9.7% -6.3% 15.2% 15.4% 30.9% 0.0% 0.0%   ROI %   1.7% -10.7% -7.2% 18.5% 18.9% 39.3% 0.0% 0.0%   ROE %   -2.7% -13.2% -7.9% 10.5% 13.6% 28.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   89.5% 91.7% 84.2% 80.8% 82.0% 76.1% 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, %   1,370.9% 709.8% 591.0% -430.8% -907.5% -347.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   9.1 11.4 6.1 5.2 6.8 5.3 0.0 0.0   Current Ratio   9.2 11.6 6.2 5.3 6.9 5.3 0.0 0.0   Cash and cash equivalent   1,124.8 1,101.4 849.3 828.0 1,085.8 1,389.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   1,243.4 927.4 702.9 753.6 670.2 821.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -82 -155 -144 192 118 400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -82 -155 -144 192 120 400 0 0   EBIT / employee   -104 -183 -158 180 106 384 0 0   Net earnings / employee   -44 -183 -90 109 144 342 0 0