Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN EGTVED 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 2025e N/A 2026e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   2.5% 2.3% 2.3% 0.6% 0.0% 0.5% 6.5% 6.5%   Credit score (0-100)   64 65 64 97 0 99 37 37   Credit rating   BBB BBB BBB AA N/A AAA BBB BBB   Credit limit (kDKK)   0.1 0.4 0.5 3,424.6 0.0 3,755.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,256 19,026 22,817 31,414 0.0 32,290 0.0 0.0   EBITDA   1,581 4,144 4,664 11,908 0.0 8,187 0.0 0.0   EBIT   1,581 4,144 4,664 11,438 0.0 7,467 0.0 0.0   Pre-tax profit (PTP)   1,308.0 4,088.0 3,835.0 10,767.3 0.0 7,851.6 0.0 0.0   Net earnings   1,308.0 4,088.0 3,835.0 8,395.0 0.0 6,116.5 0.0 0.0   Pre-tax profit without non-rec. items   1,581 4,144 4,664 10,767 0.0 7,852 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 4,336 0.0 4,092 0.0 0.0   Shareholders equity total   7,754 11,611 14,946 22,841 0.0 26,958 26,458 26,458   Interest-bearing liabilities   0.0 0.0 0.0 3,028 0.0 4,908 0.0 0.0   Balance sheet total (assets)   21,825 26,521 38,403 45,256 0.0 47,375 26,458 26,458   Net Debt   0.0 0.0 0.0 155 0.0 2,600 -26,458 -26,458     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 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   16,256 19,026 22,817 31,414 0.0 32,290 0.0 0.0   Gross profit growth   1.8% 17.0% 19.9% 37.7% -100.0% 0.0% -100.0% 0.0%   Employees   34 33 37 38 0 47 0 0   Employee growth %   6.3% -2.9% 12.1% 2.7% -100.0% 0.0% -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)   21,825 26,521 38,403 45,256 0 47,375 26,458 26,458   Balance sheet change%   1.2% 21.5% 44.8% 17.8% -100.0% 0.0% -44.2% 0.0%   Added value   1,581.0 4,144.0 4,664.0 11,908.1 470.6 8,186.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,151 0 0 3,866 -4,336 3,372 -4,092 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 0.0 1.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 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 (%)   9.7% 21.8% 20.4% 36.4% 0.0% 23.1% 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 %   7.3% 17.1% 14.4% 27.8% 0.0% 17.0% 0.0% 0.0%   ROI %   8.8% 17.1% 14.4% 36.1% 0.0% 25.1% 0.0% 0.0%   ROE %   18.2% 42.2% 28.9% 44.4% 0.0% 22.7% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 50.5% 0.0% 56.9% 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, %   0.0% 0.0% 0.0% 1.3% 0.0% 31.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 13.3% 0.0% 18.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 58.2% 0.0% 8.4% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.2 0.0 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.3 0.0 3.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2,872.8 0.0 2,307.8 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 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   0.0 0.0 0.0 23,167.9 0.0 29,349.9 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 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   47 126 126 313 0 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 126 126 313 0 174 0 0   EBIT / employee   47 126 126 301 0 159 0 0   Net earnings / employee   38 124 104 221 0 130 0 0