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  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   0.7% 0.7% 0.7% 0.9% 0.7% 2.6% 8.6% 8.3%   Credit score (0-100)   94 94 94 90 95 60 27 30   Credit rating   AA AA AA A AA BBB BB BB   Credit limit (kDKK)   888.5 1,314.6 1,439.6 1,102.7 1,933.7 0.0 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   1,496 2,672 2,733 2,565 2,808 1,657 0.0 0.0   EBITDA   1,496 2,672 2,733 2,565 2,808 1,657 0.0 0.0   EBIT   1,396 4,272 2,733 2,265 6,841 -743 0.0 0.0   Pre-tax profit (PTP)   295.2 3,363.6 1,974.8 1,637.2 6,708.5 -918.4 0.0 0.0   Net earnings   295.2 3,363.6 1,974.8 1,637.2 6,708.5 -918.4 0.0 0.0   Pre-tax profit without non-rec. items   295 3,364 1,975 1,637 6,708 -918 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   40,400 42,000 42,000 26,700 29,500 27,100 0.0 0.0   Shareholders equity total   9,039 12,402 14,497 12,634 17,343 15,924 7,479 7,479   Interest-bearing liabilities   30,860 27,121 24,678 11,785 10,431 9,977 0.0 0.0   Balance sheet total (assets)   41,801 42,326 42,003 26,700 29,598 27,100 7,479 7,479   Net Debt   30,860 27,121 24,678 11,785 10,431 9,977 -7,479 -7,479     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   1,496 2,672 2,733 2,565 2,808 1,657 0.0 0.0   Gross profit growth   7.6% 78.6% 2.3% -6.2% 9.5% -41.0% -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)   41,801 42,326 42,003 26,700 29,598 27,100 7,479 7,479   Balance sheet change%   -3.1% 1.3% -0.8% -36.4% 10.9% -8.4% -72.4% 0.0%   Added value   1,396.5 4,272.3 2,733.0 2,264.8 6,841.2 -742.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 1,600 0 -15,300 2,800 -2,400 -27,100 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 4.0 5.0 -1.0 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 (%)   93.3% 159.9% 100.0% 88.3% 243.6% -44.8% 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 %   3.3% 10.2% 6.5% 6.6% 24.3% -2.6% 0.0% 0.0%   ROI %   3.3% 10.3% 6.5% 6.8% 25.4% -2.7% 0.0% 0.0%   ROE %   3.3% 31.4% 14.7% 12.1% 44.8% -5.5% 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 %   21.6% 29.3% 34.5% 47.3% 58.6% 58.8% 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, %   2,062.2% 1,014.9% 903.0% 459.5% 371.5% 602.0% 0.0% 0.0%   Gearing %   341.4% 218.7% 170.2% 93.3% 60.1% 62.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.1% 2.9% 3.4% 1.2% 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   0.2 0.1 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.2 0.1 0.0 0.0 0.1 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  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   -5,018.3 -5,093.6 -5,124.2 -2,944.1 -1,763.6 -1,372.9 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