Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMYKKEGRUPPEN 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  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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   12.5% 11.9% 11.9% 11.6% 11.0% 8.0% 16.6% 16.2%   Credit score (0-100)   20 21 20 19 21 30 11 11   Credit rating   BB BB BB BB 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)  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   22.4 20.8 21.3 23.3 24.1 22.0 0.0 0.0   EBITDA   22.4 20.8 21.3 23.3 24.1 22.0 0.0 0.0   EBIT   22.4 20.8 21.3 23.3 24.1 22.0 0.0 0.0   Pre-tax profit (PTP)   22.4 20.8 21.3 22.4 21.9 26.0 0.0 0.0   Net earnings   17.5 16.3 16.6 17.5 17.1 20.3 0.0 0.0   Pre-tax profit without non-rec. items   22.4 20.8 21.3 22.4 21.9 26.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   137 153 170 188 205 225 145 145   Interest-bearing liabilities   12.7 17.6 22.5 27.1 31.8 36.7 0.0 0.0   Balance sheet total (assets)   165 186 212 229 251 277 145 145   Net Debt   -147 -163 -190 -202 -219 -36.5 -145 -145     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   22.4 20.8 21.3 23.3 24.1 22.0 0.0 0.0   Gross profit growth   -0.1% -6.9% 2.4% 9.3% 3.4% -8.7% -100.0% 0.0%   Employees   1 1 1 1 1 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)   165 186 212 229 251 277 145 145   Balance sheet change%   15.7% 12.7% 14.5% 7.9% 9.6% 10.4% -47.7% 0.0%   Added value   22.4 20.8 21.3 23.3 24.1 22.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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   2.0 3.0 4.0 5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 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 %   14.6% 11.9% 10.7% 10.6% 10.0% 9.8% 0.0% 0.0%   ROI %   16.2% 13.0% 11.7% 11.5% 10.7% 10.4% 0.0% 0.0%   ROE %   13.6% 11.2% 10.3% 9.8% 8.7% 9.5% 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 %   83.3% 82.7% 80.1% 81.8% 81.5% 81.1% 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, %   -658.0% -783.1% -890.0% -867.0% -909.7% -165.8% 0.0% 0.0%   Gearing %   9.2% 11.5% 13.2% 14.4% 15.5% 16.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.6% 7.4% 0.0% 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   7.3 6.7 5.6 6.2 6.0 6.0 0.0 0.0   Current Ratio   7.3 6.7 5.6 6.2 6.0 6.0 0.0 0.0   Cash and cash equivalent   159.9 180.8 212.4 229.3 251.2 73.2 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   142.1 158.0 174.8 192.5 209.5 230.7 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   22 21 21 23 24 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 21 21 23 24 22 0 0   EBIT / employee   22 21 21 23 24 22 0 0   Net earnings / employee   17 16 17 17 17 20 0 0