Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK EMBALLAGE INDUSTRI 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.5% 1.9%   Bankruptcy risk   1.1% 1.0% 0.8% 0.7% 0.9% 1.6% 10.9% 8.1%   Credit score (0-100)   86 89 92 94 89 73 22 30   Credit rating   A A AA AA A A BB BB   Credit limit (kDKK)   196.8 309.4 499.0 726.4 798.9 15.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,434 3,791 4,089 5,281 6,812 5,484 0.0 0.0   EBITDA   1,101 670 1,038 1,983 3,057 1,872 0.0 0.0   EBIT   1,094 650 966 1,912 2,991 1,807 0.0 0.0   Pre-tax profit (PTP)   988.3 628.9 911.2 2,061.2 2,798.7 1,970.6 0.0 0.0   Net earnings   769.7 489.8 710.6 1,607.7 2,182.2 1,536.1 0.0 0.0   Pre-tax profit without non-rec. items   988 629 911 2,061 2,799 1,971 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   18.6 285 213 142 77.0 11.8 0.0 0.0   Shareholders equity total   2,889 3,379 4,089 5,697 7,579 6,915 5,415 5,415   Interest-bearing liabilities   940 315 330 130 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,482 5,379 6,208 8,217 9,419 8,675 5,415 5,415   Net Debt   -555 -1,176 -1,719 -2,385 -2,668 -3,570 -5,415 -5,415     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4,434 3,791 4,089 5,281 6,812 5,484 0.0 0.0   Gross profit growth   -3.6% -14.5% 7.9% 29.2% 29.0% -19.5% -100.0% 0.0%   Employees   7 7 7 7 7 7 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)   5,482 5,379 6,208 8,217 9,419 8,675 5,415 5,415   Balance sheet change%   -7.3% -1.9% 15.4% 32.4% 14.6% -7.9% -37.6% 0.0%   Added value   1,100.9 669.9 1,038.1 1,982.9 3,062.2 1,871.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 246 -144 -141 -130 -130 -12 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   24.7% 17.1% 23.6% 36.2% 43.9% 32.9% 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 %   19.4% 12.2% 16.7% 29.0% 34.3% 21.9% 0.0% 0.0%   ROI %   27.9% 17.6% 23.8% 40.7% 45.1% 27.4% 0.0% 0.0%   ROE %   26.1% 15.6% 19.0% 32.9% 32.9% 21.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   52.7% 62.8% 65.9% 69.3% 80.5% 79.7% 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, %   -50.4% -175.6% -165.6% -120.3% -87.3% -190.7% 0.0% 0.0%   Gearing %   32.5% 9.3% 8.1% 2.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 5.6% 18.1% 11.9% 349.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 2.0 2.1 2.7 3.3 0.0 0.0   Current Ratio   2.1 2.7 3.3 3.2 5.1 4.9 0.0 0.0   Cash and cash equivalent   1,494.9 1,491.6 2,049.1 2,515.7 2,667.9 3,570.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   2,268.6 2,610.0 3,082.4 3,798.5 5,916.5 6,726.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   157 96 148 283 437 267 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   157 96 148 283 437 267 0 0   EBIT / employee   156 93 138 273 427 258 0 0   Net earnings / employee   110 70 102 230 312 219 0 0