Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAHL, RASK & PARTNERE STATSAUTORISERET REVISIONSAKTIESELSKAB 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   1.8% 1.8% 1.4% 1.6% 1.5% 1.3% 12.1% 9.7%   Credit score (0-100)   74 73 78 73 76 79 20 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.1 1.9 25.9 8.8 18.9 57.8 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   6,199 6,571 7,081 7,501 5,816 5,088 0.0 0.0   EBITDA   782 762 1,019 1,400 955 978 0.0 0.0   EBIT   517 498 782 1,177 804 813 0.0 0.0   Pre-tax profit (PTP)   371.4 401.7 699.6 1,104.2 711.6 582.9 0.0 0.0   Net earnings   285.2 307.6 546.9 855.5 506.3 447.5 0.0 0.0   Pre-tax profit without non-rec. items   371 402 700 1,104 712 583 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   3,329 3,219 3,227 3,057 2,165 2,077 0.0 0.0   Shareholders equity total   1,699 1,757 2,004 2,459 2,566 2,613 1,713 1,713   Interest-bearing liabilities   5,227 5,350 3,499 2,815 4,173 3,382 0.0 0.0   Balance sheet total (assets)   7,910 8,065 8,030 8,946 8,267 7,671 1,713 1,713   Net Debt   5,164 5,258 3,414 2,682 4,003 3,272 -1,713 -1,713     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   6,199 6,571 7,081 7,501 5,816 5,088 0.0 0.0   Gross profit growth   3.5% 6.0% 7.8% 5.9% -22.5% -12.5% -100.0% 0.0%   Employees   0 0 0 11 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   7,910 8,065 8,030 8,946 8,267 7,671 1,713 1,713   Balance sheet change%   1.0% 2.0% -0.4% 11.4% -7.6% -7.2% -77.7% 0.0%   Added value   782.5 762.2 1,018.6 1,400.4 1,027.5 978.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -269 -373 -229 -394 -1,043 -253 -2,077 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 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 (%)   8.3% 7.6% 11.0% 15.7% 13.8% 16.0% 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 %   7.0% 6.8% 10.3% 14.2% 9.7% 10.3% 0.0% 0.0%   ROI %   7.9% 7.5% 12.8% 21.8% 13.4% 12.4% 0.0% 0.0%   ROE %   16.7% 17.8% 29.1% 38.3% 20.1% 17.3% 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 %   21.5% 21.8% 25.0% 27.5% 31.0% 34.1% 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, %   659.9% 689.8% 335.1% 191.5% 419.2% 334.5% 0.0% 0.0%   Gearing %   307.6% 304.5% 174.6% 114.5% 162.6% 129.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 2.6% 2.9% 3.1% 3.4% 6.2% 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   1.1 1.1 1.1 1.2 1.3 1.3 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   63.3 92.5 85.2 133.0 170.0 110.1 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   306.6 282.8 313.5 728.0 1,227.2 1,202.5 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   0 0 0 127 93 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 127 87 89 0 0   EBIT / employee   0 0 0 107 73 74 0 0   Net earnings / employee   0 0 0 78 46 41 0 0