Dansk Engros Æg ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.1% 16.8% 13.2% 14.6% 14.3%  
Credit score (0-100)  45 11 19 14 14  
Credit rating  BBB BB BB BB BB  
Credit limit (kDKK)  -0.0 0.0 0.0 0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Gross profit  138 1,482 -7.2 -7.8 -3.8  
EBITDA  72.6 1,095 -7.2 -7.8 -3.8  
EBIT  3.6 886 -7.2 -7.8 -3.8  
Pre-tax profit (PTP)  -86.4 659.2 -7.2 -7.8 -3.8  
Net earnings  -67.4 521.0 -5.9 -6.1 -3.0  
Pre-tax profit without non-rec. items  -86.4 659 -7.2 -7.8 -3.8  

 
See the entire income statement

Balance sheet (kDKK) 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Tangible assets total  3,841 0.0 0.0 0.0 0.0  
Shareholders equity total  -506 14.9 9.0 2.9 -0.1  
Interest-bearing liabilities  2,053 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,160 293 68.9 12.9 6.4  

Net Debt  1,925 -0.4 -14.9 -7.1 -1.8  
 
See the entire balance sheet

Volume 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  138 1,482 -7.2 -7.8 -3.8  
Gross profit growth  -83.2% 977.4% 0.0% -7.5% 51.6%  
Employees  1 1 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,160 293 69 13 6  
Balance sheet change%  -7.2% -94.3% -76.4% -81.3% -50.1%  
Added value  72.6 1,094.7 -7.2 -7.8 -3.8  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -412 -4,050 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 -1.0 -2.0 -3.0  

Profitability 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  2.6% 59.8% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.1% 29.7% -4.0% -18.9% -38.7%  
ROI %  0.1% 42.2% -19.2% -130.7% -258.8%  
ROE %  -1.3% 20.1% -49.8% -102.2% -63.3%  

Solidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Equity ratio %  -8.9% 5.1% 13.0% 22.5% -0.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  2,651.9% -0.0% 206.2% 91.4% 47.7%  
Gearing %  -405.6% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.0% 22.1% 0.0% 0.0% 0.0%  

Liquidity 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Quick Ratio  0.5 1.3 1.1 1.3 1.0  
Current Ratio  1.0 1.3 1.1 1.3 1.0  
Cash and cash equivalent  128.1 0.4 14.9 7.1 1.8  

Capital use efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -15.2 66.1 9.0 2.9 -0.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2017/12
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
Net sales / employee  0 0 0 0 0  
Added value / employee  73 1,095 -7 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  73 1,095 -7 0 0  
EBIT / employee  4 886 -7 0 0  
Net earnings / employee  -67 521 -6 0 0