Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK NEDRIVNINGSENTREPRISE ApS 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   3.7% 3.8% 3.2% 5.5% 3.9% 4.7% 10.4% 10.2%   Credit score (0-100)   53 51 54 40 49 45 24 24   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   892 1,585 1,061 740 447 332 0.0 0.0   EBITDA   323 1,004 448 107 284 160 0.0 0.0   EBIT   312 988 432 29.4 207 29.4 0.0 0.0   Pre-tax profit (PTP)   349.7 1,075.9 369.5 -139.1 211.8 11.5 0.0 0.0   Net earnings   281.0 859.5 276.1 -144.5 164.8 8.6 0.0 0.0   Pre-tax profit without non-rec. items   350 1,076 370 -139 212 11.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 61.5 46.1 278 201 337 0.0 0.0   Shareholders equity total   640 1,449 1,669 1,467 1,573 1,521 1,396 1,396   Interest-bearing liabilities   312 322 317 314 90.9 75.5 0.0 0.0   Balance sheet total (assets)   1,485 2,507 2,501 2,134 1,808 1,664 1,396 1,396   Net Debt   -913 -2,067 -1,636 -1,271 -1,445 -1,037 -1,396 -1,396     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   892 1,585 1,061 740 447 332 0.0 0.0   Gross profit growth   32.1% 77.7% -33.0% -30.3% -39.7% -25.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,485 2,507 2,501 2,134 1,808 1,664 1,396 1,396   Balance sheet change%   34.5% 68.8% -0.2% -14.7% -15.3% -8.0% -16.1% 0.0%   Added value   322.5 1,003.5 447.8 106.5 283.8 159.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 46 -31 155 -154 6 -337 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   35.0% 62.4% 40.8% 4.0% 46.3% 8.8% 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 %   27.5% 54.9% 17.3% 1.3% 10.9% 2.3% 0.0% 0.0%   ROI %   38.2% 80.5% 23.1% 1.6% 12.4% 2.5% 0.0% 0.0%   ROE %   53.6% 82.3% 17.7% -9.2% 10.8% 0.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   43.1% 57.8% 66.7% 68.7% 87.0% 91.4% 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, %   -283.0% -205.9% -365.4% -1,193.3% -509.3% -649.0% 0.0% 0.0%   Gearing %   48.8% 22.2% 19.0% 21.4% 5.8% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 6.5% 20.0% 53.8% 1.2% 34.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.8 2.3 3.0 2.8 6.8 9.3 0.0 0.0   Current Ratio   1.8 2.3 3.0 2.8 6.8 9.3 0.0 0.0   Cash and cash equivalent   1,224.9 2,388.2 1,952.9 1,585.0 1,536.3 1,112.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   446.2 1,086.7 1,368.6 1,092.1 1,266.3 1,101.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   323 1,004 448 107 284 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   323 1,004 448 107 284 160 0 0   EBIT / employee   312 988 432 29 207 29 0 0   Net earnings / employee   281 859 276 -145 165 9 0 0