Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S DIFKO SJÆLLAND II 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 1.5% 1.1% 3.9% 3.5% 1.8% 8.3% 8.3%   Credit score (0-100)   79 76 83 50 52 71 29 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   90.0 44.3 745.2 0.0 0.0 6.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,733 2,565 2,808 1,657 1,763 1,768 0.0 0.0   EBITDA   2,733 2,565 2,808 1,657 1,763 1,768 0.0 0.0   EBIT   2,733 2,265 6,841 -743 263 1,168 0.0 0.0   Pre-tax profit (PTP)   1,974.8 1,637.2 6,708.5 -918.4 -92.6 693.7 0.0 0.0   Net earnings   1,974.8 1,637.2 6,708.5 -918.4 -92.6 693.7 0.0 0.0   Pre-tax profit without non-rec. items   1,975 1,637 6,708 -918 -92.6 694 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   42,000 26,700 29,500 27,100 25,600 25,000 0.0 0.0   Shareholders equity total   14,497 12,634 17,343 15,924 15,032 15,025 6,580 6,580   Interest-bearing liabilities   24,678 11,785 10,431 9,340 8,974 8,610 0.0 0.0   Balance sheet total (assets)   42,003 26,700 29,598 27,100 25,600 25,000 6,580 6,580   Net Debt   24,678 11,785 10,431 9,340 8,974 8,610 -6,580 -6,580     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,733 2,565 2,808 1,657 1,763 1,768 0.0 0.0   Gross profit growth   2.3% -6.2% 9.5% -41.0% 6.4% 0.3% -100.0% 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)   42,003 26,700 29,598 27,100 25,600 25,000 6,580 6,580   Balance sheet change%   -0.8% -36.4% 10.9% -8.4% -5.5% -2.3% -73.7% 0.0%   Added value   2,733.0 2,264.8 6,841.2 -742.8 263.4 1,167.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -15,300 2,800 -2,400 -1,500 -600 -25,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 88.3% 243.6% -44.8% 14.9% 66.1% 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 %   6.5% 6.6% 24.3% -2.6% 1.0% 4.6% 0.0% 0.0%   ROI %   6.5% 6.8% 25.4% -2.7% 1.0% 4.9% 0.0% 0.0%   ROE %   14.7% 12.1% 44.8% -5.5% -0.6% 4.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   34.5% 47.3% 58.6% 58.8% 58.7% 60.1% 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, %   903.0% 459.5% 371.5% 563.6% 508.9% 487.1% 0.0% 0.0%   Gearing %   170.2% 93.3% 60.1% 58.7% 59.7% 57.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.4% 1.2% 1.8% 3.9% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -5,124.2 -2,944.1 -1,763.6 -1,372.9 -1,979.2 -2,027.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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