Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S STANTRÆK 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% 1.6% 1.6%   Bankruptcy risk   0.5% 2.0% 1.9% 2.0% 0.6% 0.4% 5.1% 4.7%   Credit score (0-100)   99 71 69 67 98 100 43 45   Credit rating   AAA A A A AA AAA BBB BBB   Credit limit (kDKK)   2,681.4 4.7 5.2 4.3 4,773.4 5,683.5 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   21,883 20,889 20,904 29,694 34,885 27,044 0.0 0.0   EBITDA   9,617 9,195 8,424 15,093 18,438 12,375 0.0 0.0   EBIT   9,617 9,195 8,424 15,093 18,438 12,375 0.0 0.0   Pre-tax profit (PTP)   9,064.2 6,686.0 6,121.0 11,188.0 17,493.2 11,474.4 0.0 0.0   Net earnings   7,058.8 6,686.0 6,121.0 11,188.0 13,600.7 8,931.4 0.0 0.0   Pre-tax profit without non-rec. items   9,064 9,195 8,424 15,093 17,493 11,474 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   27,292 0.0 0.0 0.0 33,043 34,737 0.0 0.0   Shareholders equity total   18,632 20,151 21,207 27,532 33,603 42,207 37,207 37,207   Interest-bearing liabilities   10,496 0.0 0.0 0.0 14,885 4,201 0.0 0.0   Balance sheet total (assets)   54,126 56,335 57,927 82,607 82,964 76,104 37,207 37,207   Net Debt   10,496 0.0 0.0 0.0 13,982 -3,614 -37,111 -37,111     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   21,883 20,889 20,904 29,694 34,885 27,044 0.0 0.0   Gross profit growth   17.5% -4.5% 0.1% 42.0% 17.5% -22.5% -100.0% 0.0%   Employees   47 53 53 63 68 60 0 0   Employee growth %   0.0% 12.8% 0.0% 18.9% 7.9% -11.8% -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)   54,126 56,335 57,927 82,607 82,964 76,104 37,207 37,207   Balance sheet change%   16.7% 4.1% 2.8% 42.6% 0.4% -8.3% -51.1% 0.0%   Added value   9,616.9 9,195.0 8,424.0 15,093.0 18,438.1 12,374.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,442 -27,329 0 0 33,173 1,660 -34,737 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 (%)   43.9% 44.0% 40.3% 50.8% 52.9% 45.8% 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 %   19.1% 16.6% 14.7% 21.5% 22.3% 16.1% 0.0% 0.0%   ROI %   26.4% 19.4% 14.7% 21.5% 25.7% 21.0% 0.0% 0.0%   ROE %   40.1% 34.5% 29.6% 45.9% 44.5% 23.6% 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 %   34.4% 100.0% 100.0% 100.0% 40.5% 55.5% 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, %   109.1% 0.0% 0.0% 0.0% 75.8% -29.2% 0.0% 0.0%   Gearing %   56.3% 0.0% 0.0% 0.0% 44.3% 10.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 0.0% 0.0% 0.0% 12.8% 13.6% 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   0.7 0.0 0.0 0.0 1.0 1.4 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.5 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 902.3 7,815.5 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   6,513.7 0.0 0.0 0.0 17,436.3 21,560.1 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   205 173 159 240 271 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   205 173 159 240 271 206 0 0   EBIT / employee   205 173 159 240 271 206 0 0   Net earnings / employee   150 126 115 178 200 149 0 0