Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DJURHUUS IT P/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  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   1.1% 1.4% 1.4% 3.4% 4.1% 1.7% 8.4% 8.4%   Credit score (0-100)   86 78 76 53 48 73 29 29   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   1,005.1 141.3 88.7 0.0 0.0 15.7 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   7,921 5,054 2,151 1,416 1,339 3,665 0.0 0.0   EBITDA   4,403 3,472 767 450 131 430 0.0 0.0   EBIT   4,257 2,836 546 325 6.8 326 0.0 0.0   Pre-tax profit (PTP)   5,188.8 2,596.8 1,029.6 -768.5 15.7 1,053.2 0.0 0.0   Net earnings   5,188.8 2,596.8 1,029.6 -768.5 15.7 1,053.2 0.0 0.0   Pre-tax profit without non-rec. items   5,189 2,597 1,030 -769 15.7 1,053 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   881 687 6,367 6,243 6,118 6,014 0.0 0.0   Shareholders equity total   15,835 14,932 13,479 11,711 11,727 12,780 12,280 12,280   Interest-bearing liabilities   1,234 1,999 2,813 2,241 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,944 18,221 18,063 15,081 13,368 16,732 12,280 12,280   Net Debt   -5,162 965 2,293 1,946 -171 -1,567 -12,280 -12,280     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   7,921 5,054 2,151 1,416 1,339 3,665 0.0 0.0   Gross profit growth   -23.7% -36.2% -57.4% -34.2% -5.5% 173.8% -100.0% 0.0%   Employees   0 3 3 0 0 8 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   18,944 18,221 18,063 15,081 13,368 16,732 12,280 12,280   Balance sheet change%   2.1% -3.8% -0.9% -16.5% -11.4% 25.2% -26.6% 0.0%   Added value   4,402.8 3,472.1 766.6 449.5 131.4 429.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   105 -829 5,459 -249 -249 -208 -6,014 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   53.7% 56.1% 25.4% 23.0% 0.5% 8.9% 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 %   28.1% 15.3% 6.3% 2.1% 0.1% 7.0% 0.0% 0.0%   ROI %   33.1% 16.6% 6.9% 2.3% 0.2% 8.6% 0.0% 0.0%   ROE %   34.6% 16.9% 7.2% -6.1% 0.1% 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 %   83.6% 83.0% 77.1% 77.7% 87.7% 76.4% 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, %   -117.2% 27.8% 299.2% 432.8% -130.0% -364.6% 0.0% 0.0%   Gearing %   7.8% 13.4% 20.9% 19.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 14.8% 5.0% 44.0% 0.4% 0.0% 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   3.2 0.9 0.8 0.5 1.0 1.1 0.0 0.0   Current Ratio   3.2 0.9 0.7 0.5 1.0 1.1 0.0 0.0   Cash and cash equivalent   6,395.5 1,034.4 519.3 295.2 170.9 1,566.8 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   6,597.4 -382.6 -1,380.2 -1,783.4 81.1 515.2 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 1,157 256 0 0 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,157 256 0 0 54 0 0   EBIT / employee   0 945 182 0 0 41 0 0   Net earnings / employee   0 866 343 0 0 132 0 0