Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK SKALFORM HOLDING 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 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.6% 0.0% 0.0% 0.0% 0.5% 0.5% 7.7% 7.7%   Credit score (0-100)   98 0 0 0 98 99 32 32   Credit rating   AA N/A N/A N/A AA AAA BB BB   Credit limit (kDKK)   7,363.8 0.0 0.0 0.0 9,137.7 10,366.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -42.0 0.0 0.0 0.0 -43.0 -59.0 0.0 0.0   EBITDA   -42.0 0.0 0.0 0.0 -43.0 -59.0 0.0 0.0   EBIT   -42.0 0.0 0.0 0.0 -43.0 -59.0 0.0 0.0   Pre-tax profit (PTP)   4,913.0 0.0 0.0 0.0 11,140.0 13,773.0 0.0 0.0   Net earnings   4,883.0 0.0 0.0 0.0 10,162.0 13,013.0 0.0 0.0   Pre-tax profit without non-rec. items   4,913 0.0 0.0 0.0 11,140 13,773 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   75,321 0.0 0.0 0.0 93,040 103,570 65,893 65,893   Interest-bearing liabilities   830 0.0 0.0 0.0 0.0 110 0.0 0.0   Balance sheet total (assets)   76,171 0.0 0.0 0.0 93,480 104,269 65,893 65,893   Net Debt   -11,290 0.0 0.0 0.0 -17,447 -27,791 -65,893 -65,893     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 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   -42.0 0.0 0.0 0.0 -43.0 -59.0 0.0 0.0   Gross profit growth   8.7% 0.0% 0.0% 0.0% 0.0% -37.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   76,171 0 0 0 93,480 104,269 65,893 65,893   Balance sheet change%   1.6% -100.0% 0.0% 0.0% 0.0% 11.5% -36.8% 0.0%   Added value   -42.0 0.0 0.0 0.0 -43.0 -59.0 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 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 (%)   100.0% 0.0% 0.0% 0.0% 100.0% 100.0% 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 %   6.8% 0.0% 0.0% 0.0% 12.2% 14.2% 0.0% 0.0%   ROI %   6.8% 0.0% 0.0% 0.0% 12.2% 14.2% 0.0% 0.0%   ROE %   6.7% 0.0% 0.0% 0.0% 10.9% 13.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   98.9% 0.0% 0.0% 0.0% 99.5% 99.3% 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, %   26,881.0% 0.0% 0.0% 0.0% 40,574.4% 47,103.4% 0.0% 0.0%   Gearing %   1.1% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.8% 0.0% 0.0% 0.0% 0.0% 432.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   36.4 0.0 0.0 0.0 118.0 71.5 0.0 0.0   Current Ratio   36.4 0.0 0.0 0.0 118.0 71.5 0.0 0.0   Cash and cash equivalent   12,120.0 0.0 0.0 0.0 17,447.0 27,901.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 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   19,975.0 0.0 0.0 0.0 19,831.0 18,170.0 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  2018 2019/6 2019 N/A 2020 N/A 2021 N/A 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0