Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DEN ERHVERVSDRIVENDE FOND, SYDDJURS UDVIKLINGSPARK Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.4% 2.5% 3.3% 7.5% 15.6% 21.0% 20.5% 20.5%   Credit score (0-100)   57 65 56 34 12 4 4 4   Credit rating   BBB BBB BBB BB BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   866 683 458 645 -0.4 115 0.0 0.0   EBITDA   409 380 163 -493 -19.5 115 0.0 0.0   EBIT   308 268 50.4 -608 -19.5 115 0.0 0.0   Pre-tax profit (PTP)   -74.3 145.2 -26.9 -703.8 -83.2 112.7 0.0 0.0   Net earnings   -74.3 145.2 -26.9 -703.8 -83.2 112.7 0.0 0.0   Pre-tax profit without non-rec. items   -74.3 145 -26.9 -704 -83.2 113 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   5,157 5,183 5,084 10.6 0.0 0.0 0.0 0.0   Shareholders equity total   470 615 588 -116 -199 -86.4 -586 -586   Interest-bearing liabilities   3,887 3,896 3,894 3,867 0.0 0.0 586 586   Balance sheet total (assets)   5,604 5,376 5,280 4,405 239 91.8 0.0 0.0   Net Debt   3,878 3,883 3,894 -228 -236 -46.3 586 586     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   866 683 458 645 -0.4 115 0.0 0.0   Gross profit growth   0.0% -21.1% -32.9% 40.8% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   5,604 5,376 5,280 4,405 239 92 0 0   Balance sheet change%   0.0% -4.1% -1.8% -16.6% -94.6% -61.7% -100.0% 0.0%   Added value   307.7 267.7 50.4 -608.4 -19.5 115.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,056 -86 -212 -5,189 -11 0 0 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 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   35.6% 39.2% 11.0% -94.4% 4,644.3% 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 %   5.7% 4.9% 1.2% -12.4% -0.8% 37.4% 0.0% 0.0%   ROI %   7.3% 6.0% 1.5% -14.6% -1.0% 0.0% 0.0% 0.0%   ROE %   -15.8% 26.8% -4.5% -28.2% -3.6% 68.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   9.8% 12.8% 12.5% -2.6% -45.4% -53.7% -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, %   949.2% 1,021.7% 2,386.3% 46.3% 1,208.1% -40.1% 0.0% 0.0%   Gearing %   827.6% 633.7% 662.4% -3,336.4% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.2% 3.1% 2.4% 2.5% 3.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.3 0.2 0.1 1.0 0.5 0.6 0.0 0.0   Current Ratio   0.2 0.1 0.1 1.0 0.5 0.5 0.0 0.0   Cash and cash equivalent   8.7 13.6 0.0 4,095.9 235.6 46.3 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -1,747.0 -1,665.3 -1,797.5 -126.5 -199.1 -86.4 -293.2 -293.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   308 268 50 -608 -20 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   409 380 163 -493 -20 0 0 0   EBIT / employee   308 268 50 -608 -20 0 0 0   Net earnings / employee   -74 145 -27 -704 -83 0 0 0