Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK V & F 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   7.0% 10.0% 7.9% 25.1% 16.7% 8.4% 16.0% 16.0%   Credit score (0-100)   37 27 32 4 10 28 11 11   Credit rating   BBB BB BB B 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   70.4 89.1 71.1 -109 -36.8 -2.4 0.0 0.0   EBITDA   -37.8 -18.5 -36.9 -190 -37.1 -2.4 0.0 0.0   EBIT   -52.8 -33.5 -36.9 -190 -37.1 -2.4 0.0 0.0   Pre-tax profit (PTP)   -27.5 -31.7 -38.6 -193.1 -37.5 -2.5 0.0 0.0   Net earnings   -22.6 -25.4 -30.1 -250.7 -37.5 -2.5 0.0 0.0   Pre-tax profit without non-rec. items   -27.5 -31.7 -38.6 -193 -37.5 -2.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   15.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   307 282 252 0.8 -36.7 -39.1 -119 -119   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 119 119   Balance sheet total (assets)   545 648 441 85.4 34.6 13.3 0.0 0.0   Net Debt   -398 -464 -283 -64.4 -6.6 -13.2 119 119     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   70.4 89.1 71.1 -109 -36.8 -2.4 0.0 0.0   Gross profit growth   0.0% 26.5% -20.2% 0.0% 66.2% 93.4% 0.0% 0.0%   Employees   0 0 0 0 0 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)   545 648 441 85 35 13 0 0   Balance sheet change%   0.0% 18.9% -31.9% -80.7% -59.5% -61.6% -100.0% 0.0%   Added value   -37.8 -18.5 -36.9 -190.4 -37.1 -2.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -30 0 0 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   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   -75.0% -37.6% -51.9% 174.6% 100.7% 100.0% 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 %   -4.5% -5.2% -6.8% -72.3% -47.4% -3.9% 0.0% 0.0%   ROI %   -8.0% -10.5% -13.8% -150.9% -9,196.5% 0.0% 0.0% 0.0%   ROE %   -7.4% -8.6% -11.3% -198.7% -211.9% -10.3% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   56.4% 43.5% 57.0% 0.9% -51.5% -74.7% -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, %   1,053.6% 2,515.1% 765.9% 33.8% 17.7% 544.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   2.2 1.8 2.1 1.0 0.5 0.3 0.0 0.0   Current Ratio   2.2 1.8 2.1 1.0 0.5 0.3 0.0 0.0   Cash and cash equivalent   398.3 464.0 282.8 64.4 6.6 13.2 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   100.9 281.6 217.6 0.8 -36.7 -39.1 -59.6 -59.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -2 0 0   EBIT / employee   0 0 0 0 0 -2 0 0   Net earnings / employee   0 0 0 0 0 -2 0 0