Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Vejle 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   1.8% 1.5% 1.5% 1.6% 1.4% 1.5% 9.2% 9.2%   Credit score (0-100)   73 76 75 75 77 77 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.3 21.2 23.9 17.6 42.4 29.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,099 3,389 4,433 4,253 4,458 4,517 0.0 0.0   EBITDA   1,341 1,747 2,483 2,141 2,164 2,145 0.0 0.0   EBIT   1,203 1,604 2,368 2,021 1,987 1,959 0.0 0.0   Pre-tax profit (PTP)   1,198.5 1,599.5 2,365.5 2,017.2 1,971.9 1,940.2 0.0 0.0   Net earnings   932.7 1,245.0 1,840.9 1,567.9 1,539.0 1,511.2 0.0 0.0   Pre-tax profit without non-rec. items   1,198 1,600 2,365 2,017 1,972 1,940 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   447 362 266 328 592 406 0.0 0.0   Shareholders equity total   3,363 4,208 4,849 4,917 4,256 4,767 3,342 3,342   Interest-bearing liabilities   271 236 475 205 609 403 0.0 0.0   Balance sheet total (assets)   4,928 6,440 7,924 6,680 6,500 7,007 3,342 3,342   Net Debt   185 225 450 185 576 389 -3,342 -3,342     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,099 3,389 4,433 4,253 4,458 4,517 0.0 0.0   Gross profit growth   4.3% 9.4% 30.8% -4.1% 4.8% 1.3% -100.0% 0.0%   Employees   4 4 5 6 6 7 0 0   Employee growth %   -20.0% 0.0% 25.0% 20.0% 0.0% 16.7% -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)   4,928 6,440 7,924 6,680 6,500 7,007 3,342 3,342   Balance sheet change%   9.6% 30.7% 23.0% -15.7% -2.7% 7.8% -52.3% 0.0%   Added value   1,341.2 1,747.4 2,482.6 2,141.2 2,107.6 2,144.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   137 -228 -210 -58 88 -373 -406 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   38.8% 47.3% 53.4% 47.5% 44.6% 43.4% 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 %   25.6% 28.4% 33.2% 27.9% 30.2% 29.0% 0.0% 0.0%   ROI %   35.6% 39.7% 48.4% 38.4% 39.2% 38.4% 0.0% 0.0%   ROE %   30.1% 32.9% 40.6% 32.1% 33.6% 33.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   68.3% 65.3% 61.2% 73.6% 65.5% 68.0% 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, %   13.8% 12.9% 18.1% 8.6% 26.6% 18.1% 0.0% 0.0%   Gearing %   8.0% 5.6% 9.8% 4.2% 14.3% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 5.7% 5.3% 5.4% 4.6% 3.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.9 1.3 1.4 1.7 1.1 1.3 0.0 0.0   Current Ratio   2.8 2.7 2.5 3.6 2.6 3.0 0.0 0.0   Cash and cash equivalent   85.2 11.1 25.1 19.8 32.3 14.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,721.8 3,675.0 4,412.0 4,420.5 3,497.7 4,199.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   335 437 497 357 351 306 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   335 437 497 357 361 306 0 0   EBIT / employee   301 401 474 337 331 280 0 0   Net earnings / employee   233 311 368 261 257 216 0 0