Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DURUP-TØNDERING BRUGSFORENING Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   3.3% 6.6% 3.4% 4.9% 4.1% 3.3% 8.5% 8.5%   Credit score (0-100)   56 37 54 43 49 54 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   25,412 25,286 25,843 26,684 27,385 26,442 26,442 26,442   Gross profit   2,827 2,804 3,267 3,041 2,116 2,834 0.0 0.0   EBITDA   29.5 -447 63.0 -113 -608 -71.4 0.0 0.0   EBIT   -459 -447 63.0 -113 -899 -315 0.0 0.0   Pre-tax profit (PTP)   -321.4 -303.0 163.0 64.0 -688.0 -89.6 0.0 0.0   Net earnings   -244.5 -303.0 163.0 64.0 -524.3 -69.8 0.0 0.0   Pre-tax profit without non-rec. items   -321 -447 63.0 -113 -688 -89.6 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   4,935 0.0 0.0 0.0 3,832 3,695 0.0 0.0   Shareholders equity total   5,926 5,627 5,794 5,860 5,341 5,272 5,228 5,228   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,399 8,021 9,410 8,926 8,641 8,274 5,228 5,228   Net Debt   -353 0.0 0.0 0.0 -200 -1,272 -5,228 -5,228     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   25,412 25,286 25,843 26,684 27,385 26,442 26,442 26,442   Net sales growth   -0.4% -0.5% 2.2% 3.3% 2.6% -3.4% 0.0% 0.0%   Gross profit   2,827 2,804 3,267 3,041 2,116 2,834 0.0 0.0   Gross profit growth   -8.6% -0.8% 16.5% -6.9% -30.4% 34.0% -100.0% 0.0%   Employees   8 0 0 0 7 6 0 0   Employee growth %   14.3% -100.0% 0.0% 0.0% 0.0% -14.3% -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)   8,399 8,021 9,410 8,926 8,641 8,274 5,228 5,228   Balance sheet change%   -3.6% -4.5% 17.3% -5.1% -3.2% -4.2% -36.8% 0.0%   Added value   29.5 -447.0 63.0 -113.0 -899.0 -71.4 0.0 0.0   Added value %   0.1% -1.8% 0.2% -0.4% -3.3% -0.3% 0.0% 0.0%   Investments   -977 -4,935 0 0 3,540 -380 -3,695 0   Net sales trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 -3.0 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 %   0.1% -1.8% 0.2% -0.4% -2.2% -0.3% 0.0% 0.0%   EBIT %   -1.8% -1.8% 0.2% -0.4% -3.3% -1.2% 0.0% 0.0%   EBIT to gross profit (%)   -16.2% -15.9% 1.9% -3.7% -42.5% -11.1% 0.0% 0.0%   Net Earnings %   -1.0% -1.2% 0.6% 0.2% -1.9% -0.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.0% -1.2% 0.6% 0.2% -0.9% 0.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -1.3% -1.8% 0.2% -0.4% -2.5% -0.3% 0.0% 0.0%   ROA %   -3.7% -5.4% 0.7% -1.2% -7.8% -0.8% 0.0% 0.0%   ROI %   -4.9% -6.2% 0.7% -1.2% -9.3% -1.2% 0.0% 0.0%   ROE %   -4.0% -5.2% 2.9% 1.1% -9.4% -1.3% 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 %   70.6% 100.0% 100.0% 100.0% 61.8% 63.7% 100.0% 100.0%   Relative indebtedness %   7.9% 0.0% 0.0% 0.0% 10.7% 10.1% 0.0% 0.0%   Relative net indebtedness %   6.5% 0.0% 0.0% 0.0% 10.0% 5.3% -19.8% -19.8%   Net int. bear. debt to EBITDA, %   -1,199.1% 0.0% 0.0% 0.0% 32.9% 1,781.6% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 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   0.4 0.0 0.0 0.0 1.0 1.0 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Cash and cash equivalent   353.2 0.0 0.0 0.0 199.9 1,272.0 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)   1.5 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Trade creditors turnover (days)   22.9 0.0 0.0 0.0 367.7 328.7 0.0 0.0   Current assets / Net sales %   10.6% 0.0% 0.0% 0.0% 14.7% 14.3% 19.8% 19.8%   Net working capital   596.6 0.0 0.0 0.0 1,208.3 1,278.2 0.0 0.0   Net working capital %   2.3% 0.0% 0.0% 0.0% 4.4% 4.8% 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   3,176 0 0 0 3,912 4,407 0 0   Added value / employee   4 0 0 0 -128 -12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 0 0 0 -87 -12 0 0   EBIT / employee   -57 0 0 0 -128 -52 0 0   Net earnings / employee   -31 0 0 0 -75 -12 0 0