Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DJS DINNER 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3%   Bankruptcy risk   15.8% 13.8% 15.3% 17.7% 13.6% 19.6% 20.4% 18.0%   Credit score (0-100)   14 17 14 8 15 5 4 8   Credit rating   BB BB BB B BB B B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   589 536 455 218 277 298 0.0 0.0   EBITDA   50.4 55.4 88.4 31.9 90.6 56.2 0.0 0.0   EBIT   50.4 55.4 88.4 31.9 90.6 56.2 0.0 0.0   Pre-tax profit (PTP)   34.9 34.6 75.3 24.0 78.3 48.5 0.0 0.0   Net earnings   34.9 34.6 75.3 24.0 78.3 37.4 0.0 0.0   Pre-tax profit without non-rec. items   34.9 34.6 75.3 24.0 78.3 48.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -372 -337 -262 -238 -159 -122 -182 -182   Interest-bearing liabilities   300 327 178 132 40.7 14.4 182 182   Balance sheet total (assets)   159 214 76.2 91.2 127 25.3 0.0 0.0   Net Debt   280 324 154 115 -26.3 11.1 182 182     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   589 536 455 218 277 298 0.0 0.0   Gross profit growth   80.2% -9.0% -15.1% -52.1% 27.4% 7.4% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 -480.5 -366.6 -186.0 -186.9 -241.7 0.0 0.0   Balance sheet total (assets)   159 214 76 91 127 25 0 0   Balance sheet change%   6.9% 35.0% -64.5% 19.7% 39.0% -80.1% -100.0% 0.0%   Added value   50.4 535.9 455.0 217.8 277.5 297.9 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   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   8.6% 10.3% 19.4% 14.6% 32.6% 18.9% 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 %   9.3% 10.3% 19.9% 9.6% 29.5% 25.9% 0.0% 0.0%   ROI %   18.3% 17.7% 35.0% 20.6% 105.0% 203.7% 0.0% 0.0%   ROE %   22.7% 18.5% 51.8% 28.7% 71.9% 49.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -70.1% -61.1% -77.5% -72.3% -55.7% -82.8% -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, %   555.9% 584.7% 174.7% 360.1% -29.0% 19.8% 0.0% 0.0%   Gearing %   -80.7% -97.2% -67.8% -55.4% -25.6% -11.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 6.7% 5.2% 5.1% 14.2% 27.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.4 0.1 0.1 0.3 0.0 0.0 0.0   Current Ratio   0.3 0.5 0.2 0.2 0.3 0.0 0.0 0.0   Cash and cash equivalent   19.4 3.2 23.1 17.1 67.0 3.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -386.5 -228.1 -225.1 -228.7 -192.4 -143.9 -91.0 -91.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 149 0 0   Employee expenses / employee   0 0 0 0 0 -121 0 0   EBITDA / employee   0 0 0 0 0 28 0 0   EBIT / employee   0 0 0 0 0 28 0 0   Net earnings / employee   0 0 0 0 0 19 0 0