Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DIGE LAVPRIS A/S

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.0% 3.0%   Bankruptcy risk   1.5% 0.8% 1.6% 0.9% 2.1% 2.5% 12.4% 12.2%   Credit score (0-100)   77 93 74 87 66 57 4 4   Credit rating   BBB A BBB A BBB BBB B B   Credit limit (kDKK)   15.3 518.1 11.5 409.0 0.2 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   0 0 0 0 0 0 0 0   Gross profit   1,276 1,560 1,175 1,427 546 181 0.0 0.0   EBITDA   105 543 108 346 -150 -244 0.0 0.0   EBIT   51.5 490 54.7 296 -181 -274 0.0 0.0   Pre-tax profit (PTP)   -48.8 644.2 42.1 476.4 -521.0 -97.0 0.0 0.0   Net earnings   -39.0 616.7 31.1 340.3 -702.8 -97.0 0.0 0.0   Pre-tax profit without non-rec. items   -48.8 644 42.1 476 -521 -97.0 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   1,081 941 888 706 676 646 0.0 0.0   Shareholders equity total   4,572 5,081 5,002 5,229 4,412 4,197 3,075 3,075   Interest-bearing liabilities   95.0 31.4 136 128 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,958 5,410 5,551 5,647 4,723 4,651 3,075 3,075   Net Debt   -2,594 -3,166 -3,200 -3,499 -2,935 -3,079 -3,075 -3,075     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   1,276 1,560 1,175 1,427 546 181 0.0 0.0   Gross profit growth   2.5% 22.2% -24.7% 21.4% -61.7% -66.8% -100.0% 0.0%   Employees   3 4 4 4 4 3 0 0   Employee growth %   50.0% 33.3% 0.0% 0.0% 0.0% -25.0% -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)   4,958 5,410 5,551 5,647 4,723 4,651 3,075 3,075   Balance sheet change%   -4.2% 9.1% 2.6% 1.7% -16.4% -1.5% -33.9% 0.0%   Added value   105.4 542.7 107.7 345.7 -131.0 -244.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 -193 -106 -232 -60 -60 -646 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 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 (%)   4.0% 31.4% 4.7% 20.8% -33.1% -151.3% 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 %   1.0% 12.8% 3.0% 8.9% -0.9% -1.6% 0.0% 0.0%   ROI %   1.1% 13.5% 3.2% 9.5% -1.0% -1.7% 0.0% 0.0%   ROE %   -0.8% 12.8% 0.6% 6.7% -14.6% -2.3% 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 %   92.2% 93.9% 90.1% 92.6% 93.4% 90.2% 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, %   -2,462.0% -583.4% -2,971.4% -1,012.0% 1,951.9% 1,261.5% 0.0% 0.0%   Gearing %   2.1% 0.6% 2.7% 2.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   123.9% 26.5% 145.1% 17.6% 738.3% 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   8.1 11.3 7.2 10.1 11.0 7.6 0.0 0.0   Current Ratio   9.9 13.4 8.4 11.7 12.8 8.7 0.0 0.0   Cash and cash equivalent   2,689.1 3,197.9 3,336.5 3,627.0 2,934.8 3,079.1 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   2,252.1 1,532.8 1,524.9 1,732.2 1,290.5 909.3 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   35 136 27 86 -33 -81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   35 136 27 86 -38 -81 0 0   EBIT / employee   17 122 14 74 -45 -91 0 0   Net earnings / employee   -13 154 8 85 -176 -32 0 0