Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK LEASING 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   2.7% 1.3% 1.2% 1.3% 2.1% 12.7% 20.2% 17.2%   Credit score (0-100)   62 81 84 80 66 17 5 10   Credit rating   BBB A A A A BB B BB   Credit limit (kDKK)   0.0 70.4 186.9 52.1 0.1 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   464 16,158 13,533 2,627 859 -6.8 0.0 0.0   EBITDA   464 16,000 12,923 2,463 859 -6.8 0.0 0.0   EBIT   7.5 2,585 1,756 284 139 -47.8 0.0 0.0   Pre-tax profit (PTP)   -16.1 1,573.5 1,150.3 263.5 110.8 -57.3 0.0 0.0   Net earnings   -12.6 1,223.9 896.8 205.5 86.5 -44.6 0.0 0.0   Pre-tax profit without non-rec. items   -16.1 1,574 1,150 263 111 -57.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   11,449 55,511 7,698 2,592 198 0.0 0.0 0.0   Shareholders equity total   1,110 2,334 3,231 3,437 1,173 959 -41.5 -41.5   Interest-bearing liabilities   7,536 58,042 11,845 2,037 555 10.4 41.5 41.5   Balance sheet total (assets)   16,105 63,280 17,159 5,962 1,816 984 0.0 0.0   Net Debt   7,095 58,042 11,845 2,037 57.3 10.4 41.5 41.5     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   464 16,158 13,533 2,627 859 -6.8 0.0 0.0   Gross profit growth   7.3% 3,384.7% -16.2% -80.6% -67.3% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,105 63,280 17,159 5,962 1,816 984 0 0   Balance sheet change%   635.3% 292.9% -72.9% -65.3% -69.5% -45.8% -100.0% 0.0%   Added value   463.7 16,000.3 12,923.3 2,462.6 2,317.9 -6.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,777 30,647 -58,981 -7,284 -3,114 -239 0 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 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   1.6% 16.0% 13.0% 10.8% 16.2% 707.0% 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 %   0.1% 6.6% 4.9% 3.5% 4.0% -3.3% 0.0% 0.0%   ROI %   0.2% 7.5% 5.2% 4.0% 4.3% -3.4% 0.0% 0.0%   ROE %   -1.1% 71.1% 32.2% 6.2% 3.8% -4.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   7.1% 3.7% 18.9% 57.7% 65.1% 97.4% -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, %   1,530.3% 362.8% 91.7% 82.7% 6.7% -153.6% 0.0% 0.0%   Gearing %   678.6% 2,486.5% 366.6% 59.3% 47.3% 1.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 3.2% 2.3% 2.1% 3.4% 3.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.1 0.7 1.3 2.4 38.8 0.0 0.0   Current Ratio   0.3 0.1 0.7 1.4 2.5 38.8 0.0 0.0   Cash and cash equivalent   440.2 0.0 0.0 0.0 497.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -10,041.2 -51,531.1 -4,307.9 877.3 975.0 958.5 -20.7 -20.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0