Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET DAGELYKKE EJENDOMME Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.7% 0.6% 0.6% 0.6% 0.6% 0.5% 7.6% 7.6%   Credit score (0-100)   96 98 98 96 96 98 32 32   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   2,174.6 2,410.7 2,693.7 3,176.8 3,674.2 3,805.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,816 3,572 4,001 3,222 2,554 4,301 0.0 0.0   EBITDA   1,589 2,320 2,698 1,883 1,011 2,768 0.0 0.0   EBIT   1,504 2,301 2,883 5,338 6,813 2,728 0.0 0.0   Pre-tax profit (PTP)   866.3 1,690.6 2,344.7 5,978.7 6,445.5 1,711.9 0.0 0.0   Net earnings   698.9 1,317.1 1,826.1 4,719.4 5,059.7 1,334.1 0.0 0.0   Pre-tax profit without non-rec. items   866 1,691 2,345 5,979 6,446 1,712 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   61,966 61,963 62,314 65,786 70,706 70,666 0.0 0.0   Shareholders equity total   21,845 23,162 24,988 29,708 34,768 36,102 35,587 35,587   Interest-bearing liabilities   31,595 30,382 29,464 27,682 26,027 24,729 0.0 0.0   Balance sheet total (assets)   63,452 63,604 64,816 68,412 73,050 73,086 35,587 35,587   Net Debt   31,481 30,073 27,941 25,887 24,183 22,880 -35,587 -35,587     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   2,816 3,572 4,001 3,222 2,554 4,301 0.0 0.0   Gross profit growth   -25.0% 26.8% 12.0% -19.5% -20.7% 68.4% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   63,452 63,604 64,816 68,412 73,050 73,086 35,587 35,587   Balance sheet change%   -0.2% 0.2% 1.9% 5.5% 6.8% 0.0% -51.3% 0.0%   Added value   1,542.9 2,319.8 2,898.0 5,386.3 6,861.5 2,767.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -22 335 3,424 4,874 -79 -70,666 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   53.4% 64.4% 72.1% 165.7% 266.8% 63.4% 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 %   2.5% 3.7% 4.5% 9.6% 9.7% 3.9% 0.0% 0.0%   ROI %   2.6% 3.9% 4.8% 10.0% 10.0% 4.0% 0.0% 0.0%   ROE %   3.3% 5.9% 7.6% 17.3% 15.7% 3.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   35.0% 37.1% 39.2% 44.3% 48.4% 50.2% 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, %   1,981.6% 1,296.4% 1,035.6% 1,374.5% 2,391.1% 826.6% 0.0% 0.0%   Gearing %   144.6% 131.2% 117.9% 93.2% 74.9% 68.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.1% 1.9% 1.5% 1.5% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.4 0.6 0.6 0.6 0.0 0.0   Current Ratio   0.1 0.1 0.4 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   113.7 308.6 1,523.5 1,795.4 1,844.4 1,848.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   -13,521.0 -13,131.6 -3,918.7 -3,598.8 -3,482.5 -3,505.4 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   514 773 966 1,795 2,287 923 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   530 773 899 628 337 923 0 0   EBIT / employee   501 767 961 1,779 2,271 909 0 0   Net earnings / employee   233 439 609 1,573 1,687 445 0 0