Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANNISØE HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 2.5% 1.7% 1.2% 4.8% 4.8%   Credit score (0-100)   0 0 0 64 74 81 44 44   Credit rating   N/A N/A N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 41.1 1,165.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 55,349 65,733 76,523 0.0 0.0   EBITDA   0.0 0.0 0.0 5,166 9,253 16,155 0.0 0.0   EBIT   0.0 0.0 0.0 3,628 7,882 15,140 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 3,486.4 10,260.1 15,989.8 0.0 0.0   Net earnings   0.0 0.0 0.0 2,832.1 8,117.8 12,525.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 3,486 10,260 15,990 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 12,500 12,291 13,067 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 16,898 24,908 31,073 23,567 23,567   Interest-bearing liabilities   0.0 0.0 0.0 12,778 5,390 5,334 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 54,048 67,956 70,795 23,567 23,567   Net Debt   0.0 0.0 0.0 12,571 -13,153 -12,403 -22,906 -22,906     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 0.0 0.0 55,349 65,733 76,523 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 18.8% 16.4% -100.0% 0.0%   Employees   0 0 0 102 103 110 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 1.0% 6.8% -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)   0 0 0 54,048 67,956 70,795 23,567 23,567   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 25.7% 4.2% -66.7% 0.0%   Added value   0.0 0.0 0.0 5,166.1 9,420.7 16,154.6 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 12,087 -1,802 -382 -13,166 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 (%)   0.0% 0.0% 0.0% 6.6% 12.0% 19.8% 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 %   0.0% 0.0% 0.0% 7.2% 17.3% 23.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 12.1% 29.4% 38.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 19.9% 46.6% 54.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% 34.4% 40.2% 46.8% 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, %   0.0% 0.0% 0.0% 243.3% -142.1% -76.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 75.6% 21.6% 17.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6.4% 2.9% 4.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 1.8 2.2 2.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.5 1.8 2.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 206.5 18,543.5 17,736.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 0.0 0.0 13,216.3 22,867.5 19,214.7 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  2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 51 91 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 51 90 147 0 0   EBIT / employee   0 0 0 36 77 138 0 0   Net earnings / employee   0 0 0 28 79 114 0 0