Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DCC ENERGI CENTER 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  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.0% 1.9% 5.5% 3.1% 2.9% 1.5% 5.9% 5.7%   Credit score (0-100)   0 72 43 58 60 77 38 39   Credit rating   N/A A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 10.1 0.0 0.0 0.0 218.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 113,696 163,421 118,550 122,568 122,799 0.0 0.0   EBITDA   0.0 17,350 10,350 17,096 23,300 22,716 0.0 0.0   EBIT   0.0 17,350 10,350 9,683 11,130 11,083 0.0 0.0   Pre-tax profit (PTP)   0.0 17,250.0 11,034.0 10,437.0 10,768.0 10,441.0 0.0 0.0   Net earnings   0.0 12,848.0 8,460.0 9,839.0 8,507.0 8,055.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 17,250 11,033 10,437 10,768 10,441 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Tangible assets total   0.0 665 998 632 17,062 12,448 0.0 0.0   Shareholders equity total   0.0 13,350 9,723 12,973 19,378 19,433 4,889 4,889   Interest-bearing liabilities   0.0 0.0 49,565 14,707 20,069 6,908 0.0 0.0   Balance sheet total (assets)   0.0 47,174 116,894 87,858 106,139 61,451 4,889 4,889   Net Debt   0.0 -20.0 49,530 14,654 20,014 6,853 -4,562 -4,562     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e 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   0.0 113,696 163,421 118,550 122,568 122,799 0.0 0.0   Gross profit growth   0.0% 0.0% 43.7% -27.5% 3.4% 0.2% -100.0% 0.0%   Employees   0 70 131 129 126 128 0 0   Employee growth %   0.0% 0.0% 87.1% -1.5% -2.3% 1.6% -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)   0 47,174 116,894 87,858 106,139 61,451 4,889 4,889   Balance sheet change%   0.0% 0.0% 147.8% -24.8% 20.8% -42.1% -92.0% 0.0%   Added value   0.0 17,350.0 10,350.0 17,096.0 18,543.0 22,716.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 15,474 4,862 -7,388 -2,397 -19,522 -21,918 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e 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 (%)   0.0% 15.3% 6.3% 8.2% 9.1% 9.0% 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 %   0.0% 36.8% 13.5% 10.3% 11.5% 13.3% 0.0% 0.0%   ROI %   0.0% 107.7% 28.1% 22.4% 26.6% 25.8% 0.0% 0.0%   ROE %   0.0% 96.2% 73.3% 86.7% 52.6% 41.5% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Equity ratio %   0.0% 28.3% 8.3% 14.8% 18.3% 31.6% 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% -0.1% 478.6% 85.7% 85.9% 30.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 509.8% 113.4% 103.6% 35.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 0.4% 2.3% 5.1% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Quick Ratio   0.0 1.0 0.9 0.9 1.0 1.1 0.0 0.0   Current Ratio   0.0 1.0 0.9 0.9 1.0 1.1 0.0 0.0   Cash and cash equivalent   0.0 20.0 35.0 53.0 55.0 55.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e 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   0.0 631.0 -6,948.0 -3,611.0 2,304.0 4,640.0 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  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 248 79 133 147 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 248 79 133 185 177 0 0   EBIT / employee   0 248 79 75 88 87 0 0   Net earnings / employee   0 184 65 76 68 63 0 0