Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOME SERVICECENTER SYDDANMARK 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   1.6% 1.8% 1.8% 1.9% 3.0% 0.9% 6.0% 5.8%   Credit score (0-100)   76 73 72 69 57 88 39 40   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   17.1 6.2 5.8 4.0 0.0 1,020.4 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   8,394 9,134 11,978 13,142 9,665 11,231 0.0 0.0   EBITDA   1,342 825 3,258 2,942 914 1,992 0.0 0.0   EBIT   1,334 818 3,250 2,935 914 1,992 0.0 0.0   Pre-tax profit (PTP)   1,296.5 797.7 3,218.2 2,895.1 823.0 1,987.8 0.0 0.0   Net earnings   1,010.6 621.1 2,502.9 2,257.1 639.7 1,548.1 0.0 0.0   Pre-tax profit without non-rec. items   1,296 798 3,218 2,895 823 1,988 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   21.4 14.1 6.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,680 3,301 2,093 4,350 4,875 5,431 3,383 3,383   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 2,188 0.0 0.0   Balance sheet total (assets)   8,021 9,253 9,826 11,820 10,666 14,761 3,383 3,383   Net Debt   -7,091 -8,350 -8,439 -10,456 -9,530 -8,841 -1,195 -1,195     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   8,394 9,134 11,978 13,142 9,665 11,231 0.0 0.0   Gross profit growth   7.4% 8.8% 31.1% 9.7% -26.5% 16.2% -100.0% 0.0%   Employees   0 22 22 21 22 20 0 0   Employee growth %   0.0% 0.0% 0.0% -4.5% 4.8% -9.1% -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)   8,021 9,253 9,826 11,820 10,666 14,761 3,383 3,383   Balance sheet change%   6.0% 15.4% 6.2% 20.3% -9.8% 38.4% -77.1% 0.0%   Added value   1,341.8 825.1 3,257.8 2,942.0 921.2 1,991.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -15 -13 0 2,188 0 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 (%)   15.9% 9.0% 27.1% 22.3% 9.5% 17.7% 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 %   17.1% 9.5% 34.1% 27.1% 8.1% 15.7% 0.0% 0.0%   ROI %   61.3% 27.3% 120.5% 91.1% 19.8% 31.9% 0.0% 0.0%   ROE %   46.5% 20.8% 92.8% 70.1% 13.9% 30.0% 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 %   66.6% 73.0% 51.1% 75.2% 70.0% 56.8% 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, %   -528.4% -1,012.1% -259.1% -355.4% -1,042.1% -443.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 40.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.4% 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   6.0 7.6 4.9 8.2 5.1 5.5 0.0 0.0   Current Ratio   1.5 1.6 1.3 1.6 1.8 1.7 0.0 0.0   Cash and cash equivalent   7,090.6 8,350.4 8,439.5 10,456.1 9,530.0 11,029.4 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   2,659.5 3,286.9 2,087.8 4,350.2 4,875.5 5,069.8 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   0 38 148 140 42 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 38 148 140 42 100 0 0   EBIT / employee   0 37 148 140 42 100 0 0   Net earnings / employee   0 28 114 107 29 77 0 0