Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DET LILLE SLAGTERI K/S 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% 5.8% 5.8%   Bankruptcy risk   1.4% 1.2% 1.5% 1.1% 1.1% 1.5% 9.9% 9.7%   Credit score (0-100)   79 83 76 83 83 74 25 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   12.0 62.3 9.3 114.9 102.1 8.1 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   2,138 2,656 2,074 2,555 2,817 2,360 0.0 0.0   EBITDA   539 969 560 807 787 426 0.0 0.0   EBIT   397 822 436 710 677 293 0.0 0.0   Pre-tax profit (PTP)   338.0 777.3 410.3 696.0 665.1 274.0 0.0 0.0   Net earnings   338.0 777.3 410.3 696.0 665.1 274.0 0.0 0.0   Pre-tax profit without non-rec. items   338 777 410 696 665 274 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   2,058 1,911 1,940 1,973 2,064 2,331 0.0 0.0   Shareholders equity total   1,176 1,500 1,551 1,901 2,195 2,072 1,572 1,572   Interest-bearing liabilities   839 428 0.0 0.0 0.0 235 0.0 0.0   Balance sheet total (assets)   2,859 2,677 2,620 3,212 2,505 2,680 1,572 1,572   Net Debt   228 -184 -553 -881 -99.7 224 -1,572 -1,572     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   2,138 2,656 2,074 2,555 2,817 2,360 0.0 0.0   Gross profit growth   11.1% 24.2% -21.9% 23.2% 10.2% -16.2% -100.0% 0.0%   Employees   4 4 4 4 4 4 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)   2,859 2,677 2,620 3,212 2,505 2,680 1,572 1,572   Balance sheet change%   14.5% -6.4% -2.1% 22.6% -22.0% 7.0% -41.3% 0.0%   Added value   539.3 968.9 560.2 806.8 773.5 425.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -294 -94 -64 -19 135 -2,331 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 5.0 5.0 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 (%)   18.5% 30.9% 21.0% 27.8% 24.0% 12.4% 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 %   14.8% 29.7% 16.5% 24.4% 23.7% 11.3% 0.0% 0.0%   ROI %   19.8% 41.6% 25.0% 41.1% 33.0% 13.0% 0.0% 0.0%   ROE %   30.3% 58.1% 26.9% 40.3% 32.5% 12.8% 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 %   41.1% 56.0% 59.2% 59.2% 87.6% 77.3% 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, %   42.2% -19.0% -98.7% -109.2% -12.7% 52.6% 0.0% 0.0%   Gearing %   71.4% 28.5% 0.0% 0.0% 0.0% 11.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 7.1% 12.2% 0.0% 0.0% 16.3% 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   0.8 0.8 0.6 0.9 1.2 0.5 0.0 0.0   Current Ratio   0.9 0.9 0.6 0.9 1.4 0.6 0.0 0.0   Cash and cash equivalent   611.8 612.0 553.0 880.7 99.7 11.3 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   -131.1 -107.7 -389.3 -71.7 131.7 -258.9 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   135 242 140 202 193 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 242 140 202 197 106 0 0   EBIT / employee   99 205 109 178 169 73 0 0   Net earnings / employee   85 194 103 174 166 68 0 0