Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK LOGISTIK HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.7% 3.1% 2.4% 3.3% 3.3% 2.8% 14.6% 14.6%   Credit score (0-100)   53 57 62 54 53 59 15 15   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   1,115 1,204 1,366 1,264 1,338 1,396 0.0 0.0   EBITDA   715 480 1,266 974 808 1,196 0.0 0.0   EBIT   476 162 948 656 490 879 0.0 0.0   Pre-tax profit (PTP)   74.0 6.4 968.6 105.2 86.2 145.4 0.0 0.0   Net earnings   -5.4 -31.9 687.9 10.4 8.6 69.5 0.0 0.0   Pre-tax profit without non-rec. items   74.0 6.4 969 105 86.2 145 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   14,854 15,562 15,244 14,926 14,609 14,291 0.0 0.0   Shareholders equity total   130 98.0 786 796 805 813 553 553   Interest-bearing liabilities   14,622 16,113 15,385 15,561 15,051 14,483 0.0 0.0   Balance sheet total (assets)   15,405 17,129 16,859 17,185 16,815 16,111 553 553   Net Debt   14,090 14,546 13,808 13,368 12,859 12,678 -553 -553     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   1,115 1,204 1,366 1,264 1,338 1,396 0.0 0.0   Gross profit growth   -8.6% 7.9% 13.5% -7.4% 5.8% 4.4% -100.0% 0.0%   Employees   0 0 0 0 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)   15,405 17,129 16,859 17,185 16,815 16,111 553 553   Balance sheet change%   -2.5% 11.2% -1.6% 1.9% -2.2% -4.2% -96.6% 0.0%   Added value   715.3 479.6 1,265.5 974.0 807.6 1,196.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -558 390 -635 -635 -635 -635 -14,291 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 (%)   42.7% 13.5% 69.4% 51.9% 36.6% 62.9% 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 %   2.5% 1.9% 6.7% 3.9% 2.9% 5.6% 0.0% 0.0%   ROI %   2.5% 1.9% 6.9% 4.0% 3.1% 6.0% 0.0% 0.0%   ROE %   -4.0% -28.0% 155.6% 1.3% 1.1% 8.6% 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 %   0.8% 0.6% 4.7% 4.6% 4.8% 5.1% 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, %   1,969.8% 3,033.0% 1,091.1% 1,372.5% 1,592.3% 1,059.6% 0.0% 0.0%   Gearing %   11,254.6% 16,440.8% 1,957.6% 1,954.2% 1,870.1% 1,780.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.0% 1.1% 3.6% 2.7% 5.3% 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   1.0 0.7 0.7 0.8 0.8 0.8 0.0 0.0   Current Ratio   1.0 0.7 0.7 0.8 0.8 0.7 0.0 0.0   Cash and cash equivalent   532.0 1,567.3 1,576.8 2,192.3 2,191.6 1,805.2 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   -3.0 -2,298.5 -2,190.4 -2,762.6 -2,376.4 -2,237.2 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 0 808 1,196 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 808 1,196 0 0   EBIT / employee   0 0 0 0 490 879 0 0   Net earnings / employee   0 0 0 0 9 70 0 0