Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK Trucks & Trailers 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   8.2% 4.5% 3.6% 5.9% 7.8% 10.4% 10.2% 10.0%   Credit score (0-100)   31 47 51 39 30 24 24 25   Credit rating   BB BBB BBB BBB BB BB 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   201 567 1,033 196 177 89.2 0.0 0.0   EBITDA   26.5 405 605 38.2 31.6 -11.1 0.0 0.0   EBIT   15.2 393 594 27.0 20.3 -11.1 0.0 0.0   Pre-tax profit (PTP)   12.8 382.2 581.4 11.1 18.5 13.9 0.0 0.0   Net earnings   9.4 298.0 453.5 7.2 14.3 11.0 0.0 0.0   Pre-tax profit without non-rec. items   12.8 382 581 11.1 18.5 13.9 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   60.9 49.7 38.4 27.2 15.9 0.0 0.0 0.0   Shareholders equity total   883 981 1,128 1,135 1,150 1,161 1,061 1,061   Interest-bearing liabilities   287 0.0 0.0 0.0 4.7 294 0.0 0.0   Balance sheet total (assets)   1,245 1,059 2,003 1,225 1,235 1,485 1,061 1,061   Net Debt   238 -855 -1,858 -949 -1,045 97.9 -1,061 -1,061     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   201 567 1,033 196 177 89.2 0.0 0.0   Gross profit growth   -84.0% 182.5% 82.1% -81.0% -10.0% -49.6% -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)   1,245 1,059 2,003 1,225 1,235 1,485 1,061 1,061   Balance sheet change%   -29.1% -14.9% 89.1% -38.8% 0.7% 20.3% -28.6% 0.0%   Added value   26.5 404.5 604.9 38.2 31.6 -11.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -23 -23 -23 -23 -16 0 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 -1.0 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 (%)   7.6% 69.3% 57.5% 13.7% 11.5% -12.4% 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 %   1.0% 34.1% 38.8% 1.7% 2.0% 1.2% 0.0% 0.0%   ROI %   1.4% 36.4% 56.1% 2.4% 2.2% 1.3% 0.0% 0.0%   ROE %   1.0% 32.0% 43.0% 0.6% 1.3% 1.0% 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 %   70.9% 92.6% 56.3% 92.6% 93.1% 78.1% 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, %   899.6% -211.4% -307.2% -2,483.2% -3,310.2% -881.9% 0.0% 0.0%   Gearing %   32.5% 0.0% 0.0% 0.0% 0.4% 25.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 7.7% 0.0% 0.0% 266.1% 1.6% 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   0.4 13.0 2.2 12.6 13.2 4.1 0.0 0.0   Current Ratio   3.3 13.6 2.3 14.2 15.0 4.6 0.0 0.0   Cash and cash equivalent   48.6 855.1 1,858.3 948.8 1,049.3 196.2 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   826.3 935.4 1,092.9 1,114.1 1,037.1 1,065.0 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   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