Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S DIFKO SCHÖNHAGEN IV 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% 0.2% 0.2%   Bankruptcy risk   0.9% 0.7% 1.0% 1.4% 1.5% 1.9% 9.3% 9.1%   Credit score (0-100)   91 95 85 77 75 69 27 27   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   658.7 772.8 348.1 38.9 16.5 1.0 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   1,923 2,196 1,776 1,492 3,401 1,335 0.0 0.0   EBITDA   1,923 2,196 1,776 1,492 3,401 1,335 0.0 0.0   EBIT   663 936 521 237 2,146 77.6 0.0 0.0   Pre-tax profit (PTP)   628.3 904.0 464.1 208.6 2,115.7 85.5 0.0 0.0   Net earnings   628.3 904.0 464.1 208.6 2,115.7 85.5 0.0 0.0   Pre-tax profit without non-rec. items   628 904 464 209 2,116 85.5 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   7,362 6,104 4,824 3,567 2,312 1,060 0.0 0.0   Shareholders equity total   7,384 7,088 5,894 4,282 3,234 1,991 1,991 1,991   Interest-bearing liabilities   1,016 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,897 7,643 6,521 4,985 4,013 2,869 1,991 1,991   Net Debt   66.1 -879 -1,186 -924 -1,018 -884 -1,991 -1,991     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   1,923 2,196 1,776 1,492 3,401 1,335 0.0 0.0   Gross profit growth   -8.6% 14.2% -19.1% -16.0% 128.0% -60.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 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)   8,897 7,643 6,521 4,985 4,013 2,869 1,991 1,991   Balance sheet change%   -17.1% -14.1% -14.7% -23.6% -19.5% -28.5% -30.6% 0.0%   Added value   1,922.7 2,196.0 1,776.5 1,491.6 3,400.9 1,335.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,494 -2,519 -2,536 -2,512 -2,510 -2,510 -1,060 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 (%)   34.5% 42.6% 29.3% 15.9% 63.1% 5.8% 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 %   7.0% 11.3% 7.4% 4.1% 47.7% 2.9% 0.0% 0.0%   ROI %   7.3% 11.9% 7.9% 4.5% 55.3% 3.6% 0.0% 0.0%   ROE %   8.0% 12.5% 7.2% 4.1% 56.3% 3.3% 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 %   83.0% 92.7% 90.4% 85.9% 80.6% 69.4% 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, %   3.4% -40.0% -66.7% -62.0% -29.9% -66.2% 0.0% 0.0%   Gearing %   13.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.7% 0.0% 0.0% 0.0% 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   1.1 3.6 3.4 2.4 2.6 2.4 0.0 0.0   Current Ratio   1.1 3.6 3.4 2.4 2.6 2.4 0.0 0.0   Cash and cash equivalent   950.2 879.4 1,185.6 924.5 1,017.8 884.0 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   144.7 1,106.8 1,193.1 837.9 1,045.5 1,055.1 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 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