Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK TAGENTREPRISE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.4% 0.4%   Bankruptcy risk   1.7% 25.4% 17.5% 19.1% 2.3% 0.8% 8.5% 8.5%   Credit score (0-100)   74 3 9 6 64 91 29 29   Credit rating   A B B B BBB AA BB BB   Credit limit (kDKK)   3.1 0.0 0.0 0.0 0.1 544.2 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 2,426 2,426 2,426   Gross profit   216 567 46.3 -4.7 1,315 1,425 0.0 0.0   EBITDA   216 567 46.3 -4.7 1,315 890 0.0 0.0   EBIT   216 567 46.3 -4.7 1,315 890 0.0 0.0   Pre-tax profit (PTP)   215.6 567.2 46.3 -4.9 1,315.1 890.0 0.0 0.0   Net earnings   168.2 451.4 36.1 -4.9 1,315.1 694.2 0.0 0.0   Pre-tax profit without non-rec. items   216 567 46.3 -4.9 1,315 890 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   2,150 0.0 0.0 0.0 0.0 3.0 0.0 0.0   Shareholders equity total   3,199 3,650 3,687 3,682 3,682 5,704 5,579 5,579   Interest-bearing liabilities   212 0.0 0.0 0.0 0.0 362 0.0 0.0   Balance sheet total (assets)   3,505 3,758 3,700 3,748 5,362 6,391 5,579 5,579   Net Debt   205 -0.0 -0.1 -59.1 -138 358 -5,579 -5,579     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 2,426 2,426 2,426   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   216 567 46.3 -4.7 1,315 1,425 0.0 0.0   Gross profit growth   78.3% 163.1% -91.8% 0.0% 0.0% 8.3% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   -100.0% 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 -99.0 0.0 0.0   Balance sheet total (assets)   3,505 3,758 3,700 3,748 5,362 6,391 5,579 5,579   Balance sheet change%   6.6% 7.2% -1.5% 1.3% 43.0% 19.2% -12.7% 0.0%   Added value   215.6 567.2 46.3 -4.7 1,315.2 989.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 40.8% 0.0% 0.0%   Investments   0 -2,150 0 0 0 3 -3 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  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% 36.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 36.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 62.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 28.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 28.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 36.7% 0.0% 0.0%   ROA %   6.3% 15.6% 1.2% -0.1% 28.9% 15.1% 0.0% 0.0%   ROI %   6.5% 16.1% 1.3% -0.1% 30.3% 16.1% 0.0% 0.0%   ROE %   5.4% 13.2% 1.0% -0.1% 35.7% 14.8% 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 %   91.3% 97.1% 99.6% 98.2% 68.7% 89.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 28.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 28.2% -230.0% -230.0%   Net int. bear. debt to EBITDA, %   95.1% -0.0% -0.2% 1,260.7% -10.5% 40.3% 0.0% 0.0%   Gearing %   6.6% 0.0% 0.0% 0.0% 0.0% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   4.3 35.1 265.6 56.1 13.0 3.9 0.0 0.0   Current Ratio   4.3 35.1 265.6 56.1 13.0 3.9 0.0 0.0   Cash and cash equivalent   7.0 0.0 0.1 59.1 138.0 3.9 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% 111.2% 230.0% 230.0%   Net working capital   1,011.4 3,650.4 3,686.5 3,681.6 4,392.6 2,011.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 82.9% 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 2,426 0 0   Added value / employee   0 0 0 0 0 989 0 0   Employee expenses / employee   0 0 0 0 0 -99 0 0   EBITDA / employee   0 0 0 0 0 890 0 0   EBIT / employee   0 0 0 0 0 890 0 0   Net earnings / employee   0 0 0 0 0 694 0 0