DSV Road Services A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  16.2% 16.3% 14.1% 13.1% 12.4%  
Credit score (0-100)  12 11 14 17 18  
Credit rating  BB 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) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  2,756 4,207 3,821 4,248 4,642  
Gross profit  -464 70.0 40.0 229 276  
EBITDA  -1,579 -1,625 -1,291 -1,127 -1,399  
EBIT  -1,579 -1,625 -1,291 -1,127 -1,399  
Pre-tax profit (PTP)  -1,125.0 61.0 98.0 273.0 598.0  
Net earnings  -884.0 40.0 66.0 197.0 443.0  
Pre-tax profit without non-rec. items  -2,240 -1,635 -1,233 -1,084 -1,077  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,007 1,077 1,192 1,457 2,004  
Interest-bearing liabilities  4,699 8,728 11,253 1,435 2,566  
Balance sheet total (assets)  7,478 13,422 14,062 4,515 7,553  

Net Debt  4,699 8,728 11,253 1,435 2,566  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  2,756 4,207 3,821 4,248 4,642  
Net sales growth  -36.7% 52.6% -9.2% 11.2% 9.3%  
Gross profit  -464 70.0 40.0 229 276  
Gross profit growth  0.0% 0.0% -42.9% 472.5% 20.5%  
Employees  1 2 1 1 1  
Employee growth %  0.0% 100.0% -50.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  7,478 13,422 14,062 4,515 7,553  
Balance sheet change%  65.0% 79.5% 4.8% -67.9% 67.3%  
Added value  -1,579.0 -1,625.0 -1,291.0 -1,127.0 -1,399.0  
Added value %  -57.3% -38.6% -33.8% -26.5% -30.1%  
Investments  0 0 0 0 0  

Net sales trend  -1.0 1.0 -1.0 1.0 2.0  
EBIT trend  -1.0 -2.0 -3.0 -4.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  -57.3% -38.6% -33.8% -26.5% -30.1%  
EBIT %  -57.3% -38.6% -33.8% -26.5% -30.1%  
EBIT to gross profit (%)  340.3% -2,321.4% -3,227.5% -492.1% -506.9%  
Net Earnings %  -32.1% 1.0% 1.7% 4.6% 9.5%  
Profit before depreciation and extraordinary items %  -32.1% 1.0% 1.7% 4.6% 9.5%  
Pre tax profit less extraordinaries %  -81.3% -38.9% -32.3% -25.5% -23.2%  
ROA %  -26.1% -15.4% -8.7% -11.2% -16.9%  
ROI %  -34.5% -20.8% -10.8% -13.5% -27.3%  
ROE %  -61.3% 3.8% 5.8% 14.9% 25.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  13.5% 8.0% 8.5% 32.6% 27.1%  
Relative indebtedness %  234.8% 293.4% 336.8% 72.0% 119.5%  
Relative net indebtedness %  234.8% 293.4% 336.8% 72.0% 119.5%  
Net int. bear. debt to EBITDA, %  -297.6% -537.1% -871.6% -127.3% -183.4%  
Gearing %  466.6% 810.4% 944.0% 98.5% 128.0%  
Net interest  0 0 0 0 0  
Financing costs %  21.7% 0.3% 0.3% 0.7% 3.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.2 1.1 1.1 1.5 1.4  
Current Ratio  1.2 1.1 1.1 1.5 1.4  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  626.4 696.4 344.0 15.0 297.5  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  271.3% 319.0% 368.0% 106.3% 162.7%  
Net working capital  1,007.0 1,077.0 1,192.0 1,457.0 2,004.0  
Net working capital %  36.5% 25.6% 31.2% 34.3% 43.2%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  2,756 2,104 3,821 4,248 4,642  
Added value / employee  -1,579 -813 -1,291 -1,127 -1,399  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -1,579 -813 -1,291 -1,127 -1,399  
EBIT / employee  -1,579 -813 -1,291 -1,127 -1,399  
Net earnings / employee  -884 20 66 197 443