Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSKE LAGERHOTELLER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.8% 1.5% 1.4% 1.4% 1.2% 1.3% 7.0% 6.8%   Credit score (0-100)   74 78 77 78 81 79 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   2.9 27.2 39.9 70.8 196.8 162.7 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   0 0 0 0 0 0 0 0   Gross profit   6,701 6,768 7,083 6,974 8,036 7,533 0.0 0.0   EBITDA   1,487 1,469 1,457 1,471 1,499 1,508 0.0 0.0   EBIT   1,288 1,264 1,258 1,247 1,226 1,248 0.0 0.0   Pre-tax profit (PTP)   1,268.0 1,258.0 1,267.6 1,291.1 1,248.3 1,311.8 0.0 0.0   Net earnings   989.0 981.2 988.7 1,007.1 973.7 1,023.2 0.0 0.0   Pre-tax profit without non-rec. items   1,268 1,258 1,268 1,291 1,248 1,312 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   6,015 5,918 5,719 5,821 5,547 5,129 0.0 0.0   Shareholders equity total   2,762 3,743 4,732 5,739 6,713 7,736 7,236 7,236   Interest-bearing liabilities   278 4,156 4,152 3,887 3,695 3,466 0.0 0.0   Balance sheet total (assets)   8,284 8,748 11,415 13,869 11,936 12,245 7,236 7,236   Net Debt   278 4,156 4,152 3,887 3,695 3,466 -7,236 -7,236     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   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   6,701 6,768 7,083 6,974 8,036 7,533 0.0 0.0   Gross profit growth   12.5% 1.0% 4.7% -1.5% 15.2% -6.3% -100.0% 0.0%   Employees   18 18 20 18 22 20 0 0   Employee growth %   12.5% 0.0% 11.1% -10.0% 22.2% -9.1% -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)   8,284 8,748 11,415 13,869 11,936 12,245 7,236 7,236   Balance sheet change%   6.7% 5.6% 30.5% 21.5% -13.9% 2.6% -40.9% 0.0%   Added value   1,486.8 1,469.2 1,457.1 1,471.0 1,449.9 1,507.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -398 -303 -397 -123 -547 -678 -5,129 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   0.0% 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 (%)   19.2% 18.7% 17.8% 17.9% 15.3% 16.6% 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 %   16.2% 15.0% 12.8% 10.3% 9.9% 12.0% 0.0% 0.0%   ROI %   19.7% 17.2% 15.3% 13.9% 12.6% 13.4% 0.0% 0.0%   ROE %   43.6% 30.2% 23.3% 19.2% 15.6% 14.2% 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 %   33.3% 42.8% 41.5% 41.4% 56.2% 63.2% 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, %   18.7% 282.9% 285.0% 264.2% 246.4% 229.9% 0.0% 0.0%   Gearing %   10.1% 111.0% 87.7% 67.7% 55.0% 44.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 1.0% 0.5% 0.4% 0.9% 3.9% 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   1.4 2.1 1.8 1.7 3.0 4.6 0.0 0.0   Current Ratio   1.4 2.1 1.8 1.7 3.0 4.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   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   646.5 1,512.5 2,547.2 3,345.0 4,288.6 5,556.5 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  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   0 0 0 0 0 0 0 0   Added value / employee   83 82 73 82 66 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 82 73 82 68 75 0 0   EBIT / employee   72 70 63 69 56 62 0 0   Net earnings / employee   55 55 49 56 44 51 0 0