Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DET DANSKE KLASSELOTTERI A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 5.7% 7.1% 5.5% 6.0% 4.6% 4.6%   Credit score (0-100)   0 0 39 33 40 39 46 46   Credit rating   N/A N/A BBB BBB BBB BBB BBB BBB   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)  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -53,432 -35,652 -53,881 -46,315 0.0 0.0   EBITDA   0.0 0.0 143,218 116,741 144,749 158,876 0.0 0.0   EBIT   0.0 0.0 139,077 108,261 143,865 155,551 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 122,572.0 90,380.0 152,646.0 165,817.0 0.0 0.0   Net earnings   0.0 0.0 95,606.0 70,198.0 119,062.0 129,247.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 122,572 90,380 152,647 165,816 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 114 41.0 14.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 203,181 177,773 180,427 179,259 162,773 162,773   Interest-bearing liabilities   0.0 0.0 0.0 0.0 89,791 36,774 0.0 0.0   Balance sheet total (assets)   0.0 0.0 375,007 379,545 460,964 400,082 162,773 162,773   Net Debt   0.0 0.0 -46,656 -69,172 -49,986 -26,857 -160,869 -160,869     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 -53,432 -35,652 -53,881 -46,315 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 33.3% -51.1% 14.0% 0.0% 0.0%   Employees   0 0 27 7 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% -74.1% 0.0% -14.3% -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 0 375,007 379,545 460,964 400,082 162,773 162,773   Balance sheet change%   0.0% 0.0% 0.0% 1.2% 21.5% -13.2% -59.3% 0.0%   Added value   0.0 0.0 143,218.0 116,741.0 152,345.0 158,876.0 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 5,081 -16,867 1,697 -4,837 0 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% -260.3% -303.7% -267.0% -335.9% 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% 37.9% 28.9% 37.5% 40.1% 0.0% 0.0%   ROI %   0.0% 0.0% 70.0% 57.3% 70.4% 71.0% 0.0% 0.0%   ROE %   0.0% 0.0% 47.1% 36.9% 66.5% 71.9% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 54.2% 46.8% 39.1% 44.8% 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% -32.6% -59.3% -34.5% -16.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 49.8% 20.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 11.0% 10.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 2.1 1.9 1.6 1.8 0.0 0.0   Current Ratio   0.0 0.0 2.1 1.9 1.6 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 46,656.0 69,172.0 139,777.0 63,631.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 34.8 27.0 8.6 37.9 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 0.0 193,960.0 177,037.0 177,638.0 177,503.0 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  2019 N/A 2020 N/A 2021 2022/3 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 5,304 16,677 21,764 26,479 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 5,304 16,677 20,678 26,479 0 0   EBIT / employee   0 0 5,151 15,466 20,552 25,925 0 0   Net earnings / employee   0 0 3,541 10,028 17,009 21,541 0 0