Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANKET A/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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1.8% 1.7% 1.5% 1.1% 1.1% 1.1% 11.4% 11.4%   Credit score (0-100)   73 74 77 82 83 83 21 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.7 4.2 23.4 191.5 211.7 294.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,687 1,694 2,026 2,315 2,546 3,082 0.0 0.0   EBITDA   480 547 903 1,065 1,346 1,532 0.0 0.0   EBIT   480 547 903 1,065 1,346 1,532 0.0 0.0   Pre-tax profit (PTP)   225.0 299.7 691.8 877.8 1,053.2 1,035.0 0.0 0.0   Net earnings   150.8 221.9 539.6 680.1 813.5 799.8 0.0 0.0   Pre-tax profit without non-rec. items   225 300 692 878 1,053 1,035 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   6,606 6,505 6,299 6,373 7,031 6,927 0.0 0.0   Shareholders equity total   3,953 4,075 4,465 4,850 5,310 6,113 3,975 3,975   Interest-bearing liabilities   7,219 7,047 6,521 6,873 6,236 6,023 0.0 0.0   Balance sheet total (assets)   13,854 13,680 13,895 14,463 15,986 15,327 3,975 3,975   Net Debt   7,118 7,027 6,521 6,873 6,235 6,021 -3,975 -3,975     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,687 1,694 2,026 2,315 2,546 3,082 0.0 0.0   Gross profit growth   -16.4% 0.4% 19.6% 14.3% 10.0% 21.0% -100.0% 0.0%   Employees   8 7 6 6 8 10 0 0   Employee growth %   0.0% -12.5% -14.3% 0.0% 33.3% 25.0% -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)   13,854 13,680 13,895 14,463 15,986 15,327 3,975 3,975   Balance sheet change%   -5.4% -1.3% 1.6% 4.1% 10.5% -4.1% -74.1% 0.0%   Added value   480.3 547.1 902.8 1,065.0 1,345.9 1,532.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -200 -102 219 -351 723 -137 -5,921 -1,038   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   28.5% 32.3% 44.6% 46.0% 52.9% 49.7% 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 %   3.4% 4.1% 6.7% 7.6% 8.9% 10.1% 0.0% 0.0%   ROI %   4.0% 4.6% 7.6% 8.7% 10.7% 12.2% 0.0% 0.0%   ROE %   3.8% 5.5% 12.6% 14.6% 16.0% 14.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   28.5% 29.8% 32.1% 33.5% 33.2% 39.9% 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, %   1,482.1% 1,284.4% 722.3% 645.3% 463.2% 392.9% 0.0% 0.0%   Gearing %   182.6% 173.0% 146.1% 141.7% 117.4% 98.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.7% 3.3% 3.1% 4.7% 8.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 0.4 0.4 0.5 0.4 0.0 0.0   Current Ratio   1.3 1.3 1.3 1.3 1.2 1.3 0.0 0.0   Cash and cash equivalent   100.9 20.7 0.0 0.0 0.9 1.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,599.7 1,501.7 1,816.1 1,853.2 1,421.0 2,039.9 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   60 78 150 178 168 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 78 150 178 168 153 0 0   EBIT / employee   60 78 150 178 168 153 0 0   Net earnings / employee   19 32 90 113 102 80 0 0