Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSKE SLAGTERMESTRES MARKEDSFØRINGSSELSKAB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 1.3% 1.2% 1.0% 2.2% 1.0% 8.4% 8.4%   Credit score (0-100)   65 82 82 85 66 85 29 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.1 391.7 618.4 1,347.1 1.0 1,536.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,080 11,268 12,926 12,926 12,693 12,769 0.0 0.0   EBITDA   75.5 585 2,149 1,566 960 1,711 0.0 0.0   EBIT   -178 253 1,814 1,214 583 1,542 0.0 0.0   Pre-tax profit (PTP)   -1,429.6 3,160.1 2,065.7 2,694.8 -543.3 2,650.1 0.0 0.0   Net earnings   -1,353.8 3,027.4 1,677.2 2,376.3 -601.2 2,232.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,430 3,160 2,066 2,695 -543 2,650 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   5,469 5,138 4,992 4,640 4,262 4,094 0.0 0.0   Shareholders equity total   14,699 17,726 19,403 21,780 21,179 23,411 13,286 13,286   Interest-bearing liabilities   4,555 4,432 3,279 4,720 2,043 1,915 0.0 0.0   Balance sheet total (assets)   27,801 31,154 33,720 34,811 31,762 33,861 13,286 13,286   Net Debt   634 1,275 72.9 578 -849 -2,887 -13,286 -13,286     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   11,080 11,268 12,926 12,926 12,693 12,769 0.0 0.0   Gross profit growth   -0.1% 1.7% 14.7% -0.0% -1.8% 0.6% -100.0% 0.0%   Employees   0 0 0 0 0 16 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)   27,801 31,154 33,720 34,811 31,762 33,861 13,286 13,286   Balance sheet change%   -1.0% 12.1% 8.2% 3.2% -8.8% 6.6% -60.8% 0.0%   Added value   75.5 584.6 2,148.8 1,566.4 934.5 1,711.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   264 -663 -480 -704 -755 -338 -4,094 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -1.6% 2.2% 14.0% 9.4% 4.6% 12.1% 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 %   -4.1% 11.2% 6.8% 8.3% -0.2% 8.3% 0.0% 0.0%   ROI %   -5.9% 16.0% 9.8% 11.5% -0.3% 11.2% 0.0% 0.0%   ROE %   -8.8% 18.7% 9.0% 11.5% -2.8% 10.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   52.9% 56.9% 57.5% 62.6% 66.7% 69.1% 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, %   839.7% 218.0% 3.4% 36.9% -88.4% -168.8% 0.0% 0.0%   Gearing %   31.0% 25.0% 16.9% 21.7% 9.6% 8.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.2% 3.6% 3.5% 14.1% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.5 1.6 1.6 1.8 2.1 2.2 0.0 0.0   Current Ratio   1.5 1.6 1.6 1.8 2.1 2.2 0.0 0.0   Cash and cash equivalent   3,920.9 3,157.3 3,206.1 4,141.8 2,891.8 4,802.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5,838.7 6,454.3 7,785.3 9,047.3 9,383.2 10,871.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 107 0 0   EBIT / employee   0 0 0 0 0 96 0 0   Net earnings / employee   0 0 0 0 0 140 0 0