Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DVS HANDEL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   3.1% 2.6% 2.4% 5.7% 8.8% 15.6% 11.4% 9.2%   Credit score (0-100)   59 63 65 40 27 11 20 27   Credit rating   BBB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   140 319 341 484 489 1,078 0.0 0.0   EBITDA   140 319 341 484 486 1,057 0.0 0.0   EBIT   26.0 111 206 409 486 1,057 0.0 0.0   Pre-tax profit (PTP)   21.0 106.0 201.0 401.0 466.0 1,028.7 0.0 0.0   Net earnings   17.0 82.0 157.0 313.0 363.0 800.5 0.0 0.0   Pre-tax profit without non-rec. items   21.0 106 201 401 466 1,029 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   418 210 75.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,217 3,299 3,456 3,313 3,363 3,800 3,300 3,300   Interest-bearing liabilities   173 118 289 1,010 717 1,194 0.0 0.0   Balance sheet total (assets)   4,939 4,866 5,919 6,801 8,196 5,263 3,300 3,300   Net Debt   171 78.0 -17.0 117 -2,149 -3,973 -3,300 -3,300     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   140 319 341 484 489 1,078 0.0 0.0   Gross profit growth   -64.4% 127.9% 6.9% 41.9% 1.0% 120.5% -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)   4,939 4,866 5,919 6,801 8,196 5,263 3,300 3,300   Balance sheet change%   -36.5% -1.5% 21.6% 14.9% 20.5% -35.8% -37.3% 0.0%   Added value   140.0 319.0 341.0 484.0 561.0 1,056.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 -416 -270 -150 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   18.6% 34.8% 60.4% 84.5% 99.4% 98.0% 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 %   0.4% 2.3% 3.8% 6.4% 6.5% 15.7% 0.0% 0.0%   ROI %   0.6% 3.3% 5.8% 10.1% 11.6% 23.3% 0.0% 0.0%   ROE %   0.5% 2.5% 4.6% 9.2% 10.9% 22.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   65.1% 67.8% 58.4% 48.7% 41.0% 72.2% 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, %   122.1% 24.5% -5.0% 24.2% -442.2% -375.9% 0.0% 0.0%   Gearing %   5.4% 3.6% 8.4% 30.5% 21.3% 31.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 3.4% 2.5% 1.2% 2.3% 3.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 1.1 0.9 0.9 1.1 3.6 0.0 0.0   Current Ratio   2.6 3.0 2.4 1.9 1.7 3.6 0.0 0.0   Cash and cash equivalent   2.0 40.0 306.0 893.0 2,866.0 5,167.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,808.0 3,089.0 3,381.0 3,313.0 3,363.0 3,800.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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