Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK INDUSTRINEDSKÆRING 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 1.5% 9.9%   Bankruptcy risk   4.6% 2.6% 1.6% 2.9% 3.1% 3.0% 18.9% 15.5%   Credit score (0-100)   48 62 74 56 56 56 7 13   Credit rating   BBB BBB A BBB BBB BBB B BB   Credit limit (kDKK)   0.0 0.0 2.5 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)  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   860 1,033 1,235 913 1,173 1,494 0.0 0.0   EBITDA   105 333 512 39.1 230 377 0.0 0.0   EBIT   44.2 294 460 -13.2 172 310 0.0 0.0   Pre-tax profit (PTP)   38.7 288.1 466.7 1.2 169.6 318.8 0.0 0.0   Net earnings   29.0 224.7 364.0 0.8 131.8 248.6 0.0 0.0   Pre-tax profit without non-rec. items   38.7 288 467 1.2 170 319 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   65.7 27.1 185 171 184 117 0.0 0.0   Shareholders equity total   416 640 1,004 1,005 637 586 261 261   Interest-bearing liabilities   126 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   913 1,004 1,648 1,291 1,551 1,331 261 261   Net Debt   -272 -366 -361 -231 -282 -467 -261 -261     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   860 1,033 1,235 913 1,173 1,494 0.0 0.0   Gross profit growth   4.8% 20.2% 19.5% -26.0% 28.5% 27.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   913 1,004 1,648 1,291 1,551 1,331 261 261   Balance sheet change%   32.9% 10.0% 64.2% -21.7% 20.1% -14.2% -80.4% 0.0%   Added value   105.5 332.7 511.6 39.1 224.3 376.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -125 -77 106 -66 -44 -134 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -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% 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 (%)   5.1% 28.5% 37.2% -1.4% 14.7% 20.7% 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 %   5.5% 30.7% 35.4% 0.2% 12.1% 22.1% 0.0% 0.0%   ROI %   9.3% 49.8% 57.0% 0.4% 20.8% 51.0% 0.0% 0.0%   ROE %   7.2% 42.6% 44.3% 0.1% 16.1% 40.7% 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 %   45.5% 63.8% 61.0% 77.9% 57.1% 51.8% 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, %   -257.6% -110.1% -70.6% -590.3% -122.7% -123.9% 0.0% 0.0%   Gearing %   30.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 9.6% 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   1.7 2.6 2.2 3.9 2.9 2.2 0.0 0.0   Current Ratio   1.7 2.6 2.2 3.9 1.5 1.6 0.0 0.0   Cash and cash equivalent   397.6 366.4 361.1 231.0 281.8 466.7 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   330.0 593.2 799.8 814.2 448.9 460.4 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   53 166 256 20 112 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   53 166 256 20 115 188 0 0   EBIT / employee   22 147 230 -7 86 155 0 0   Net earnings / employee   15 112 182 0 66 124 0 0