Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK ERHVERVSFINANSIERING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.0% 1.4% 1.3% 1.0% 0.9% 1.1% 5.1% 5.1%   Credit score (0-100)   88 77 78 88 86 84 43 43   Credit rating   A A A A A A BBB BBB   Credit limit (mDKK)   1.7 0.2 0.4 3.1 5.3 3.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   21 21 22 31 66 91 91 91   Gross profit   22.5 22.4 23.9 34.1 69.3 94.1 0.0 0.0   EBITDA   11.6 10.5 15.5 21.2 53.6 64.2 0.0 0.0   EBIT   10.8 9.9 14.7 20.3 52.2 61.9 0.0 0.0   Pre-tax profit (PTP)   4.2 3.1 4.0 6.9 13.1 12.0 0.0 0.0   Net earnings   11.9 2.4 3.1 7.5 11.7 8.4 0.0 0.0   Pre-tax profit without non-rec. items   4.2 3.1 11.2 6.9 13.1 12.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1.9 0.6 2.0 3.2 7.9 21.9 0.0 0.0   Shareholders equity total   20.2 22.6 25.8 33.2 44.9 53.3 48.3 48.3   Interest-bearing liabilities   511 529 608 731 996 1,310 0.0 0.0   Balance sheet total (assets)   588 616 708 847 1,154 1,477 48.3 48.3   Net Debt   511 529 608 731 996 1,310 -48.3 -48.3     See the entire balance sheet 1.0 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   21 21 22 31 66 91 91 91   Net sales growth   20.7% 1.5% 5.5% 40.1% 109.1% 37.9% 0.0% 0.0%   Gross profit   22.5 22.4 23.9 34.1 69.3 94.1 0.0 0.0   Gross profit growth   25.7% -0.1% 6.3% 43.0% 103.1% 35.8% -100.0% 0.0%   Employees   8 10 11 11 11 16 0 0   Employee growth %   14.3% 25.0% 10.0% 0.0% 0.0% 45.5% -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)   588 616 708 847 1,154 1,477 48 48   Balance sheet change%   12.9% 4.8% 15.0% 19.5% 36.3% 28.0% -96.7% 0.0%   Added value   11.6 10.5 15.5 21.2 53.2 64.2 0.0 0.0   Added value %   55.3% 49.4% 68.9% 67.5% 80.9% 70.9% 0.0% 0.0%   Investments   -1 -2 0 -0 3 11 -22 0   Net sales trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   55.3% 49.4% 68.9% 67.5% 81.6% 70.9% 0.0% 0.0%   EBIT %   51.7% 46.4% 65.6% 64.6% 79.5% 68.2% 0.0% 0.0%   EBIT to gross profit (%)   48.2% 44.0% 61.7% 59.5% 75.4% 65.7% 0.0% 0.0%   Net Earnings %   56.7% 11.4% 14.0% 23.7% 17.8% 9.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   60.4% 14.4% 17.2% 26.7% 19.9% 11.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   20.0% 14.6% 49.8% 22.0% 20.0% 13.2% 0.0% 0.0%   ROA %   2.0% 1.6% 2.2% 2.6% 5.2% 4.7% 0.0% 0.0%   ROI %   2.0% 1.7% 2.3% 2.8% 5.8% 5.1% 0.0% 0.0%   ROE %   83.1% 11.3% 12.9% 25.3% 29.9% 17.1% 0.0% 0.0%   1.0 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 %   4.3% 4.5% 4.3% 4.5% 4.3% 3.6% 100.0% 100.0%   Relative indebtedness %   2,710.4% 2,790.5% 3,043.3% 2,587.6% 1,686.9% 1,569.4% 0.0% 0.0%   Relative net indebtedness %   2,710.4% 2,790.5% 3,043.3% 2,587.6% 1,686.9% 1,569.4% -53.3% -53.3%   Net int. bear. debt to EBITDA, %   4,410.9% 5,031.3% 3,933.5% 3,446.9% 1,857.2% 2,039.1% 0.0% 0.0%   Gearing %   2,526.6% 2,334.0% 2,358.0% 2,199.6% 2,217.1% 2,456.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.3% 0.6% 2.0% 4.5% 4.3% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1.0 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)   39.5 27.1 8.3 14.2 6.5 12.3 0.0 0.0   Trade creditors turnover (days)   169.0 23,141.9 13,485.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   15.2% 19.0% 49.0% 48.1% 60.9% 5.0% 53.3% 53.3%   Net working capital   -512.3 -531.6 -617.0 -723.5 -963.3 -1,323.9 0.0 0.0   Net working capital %   -2,447.0% -2,500.7% -2,750.2% -2,301.4% -1,465.4% -1,460.0% 0.0% 0.0%   1.0 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   3 2 2 3 6 6 0 0   Added value / employee   1 1 1 2 5 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 1 1 2 5 4 0 0   EBIT / employee   1 1 1 2 5 4 0 0   Net earnings / employee   1 0 0 1 1 1 0 0