Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SAMSØE & SAMSØE VESTERGADE ODENSE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   6.8% 5.9% 11.8% 13.5% 16.3% 11.4% 22.5% 18.6%   Credit score (0-100)   37 41 21 16 10 20 3 7   Credit rating   BBB BBB BB BB BB BB B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   926 843 691 193 185 234 0.0 0.0   EBITDA   -1,046 -769 -899 -924 -645 -700 0.0 0.0   EBIT   -1,342 -1,082 -1,224 -1,263 -974 -723 0.0 0.0   Pre-tax profit (PTP)   -1,632.8 -1,152.7 -1,294.0 -1,300.0 -1,005.4 -769.8 0.0 0.0   Net earnings   -1,273.6 -899.1 -1,009.3 -1,014.0 -784.2 -600.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,633 -1,153 -1,294 -1,300 -1,005 -770 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,214 968 644 390 60.3 36.9 0.0 0.0   Shareholders equity total   669 1,270 261 82.0 97.8 87.3 7.3 7.3   Interest-bearing liabilities   2,175 1,938 2,700 1,974 497 1,017 0.0 0.0   Balance sheet total (assets)   4,808 4,518 4,205 2,668 1,546 1,622 7.3 7.3   Net Debt   2,161 1,921 2,683 1,961 491 1,009 -7.3 -7.3     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   926 843 691 193 185 234 0.0 0.0   Gross profit growth   -54.2% -9.0% -18.1% -72.0% -4.5% 26.5% -100.0% 0.0%   Employees   6 5 5 3 2 2 0 0   Employee growth %   20.0% -16.7% 0.0% -40.0% -33.3% 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)   4,808 4,518 4,205 2,668 1,546 1,622 7 7   Balance sheet change%   72.5% -6.0% -6.9% -36.6% -42.1% 4.9% -99.5% 0.0%   Added value   -1,342.0 -1,081.9 -1,223.8 -1,263.1 -974.3 -723.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   893 -559 -649 -592 -659 -47 -37 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -144.8% -128.3% -177.1% -652.9% -527.3% -309.3% 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 %   -34.6% -23.2% -28.1% -36.8% -46.2% -42.6% 0.0% 0.0%   ROI %   -45.8% -29.4% -35.0% -47.6% -73.5% -79.5% 0.0% 0.0%   ROE %   -73.7% -92.7% -131.8% -591.3% -872.5% -648.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   13.9% 28.1% 6.2% 3.1% 6.3% 5.4% 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, %   -206.6% -249.8% -298.3% -212.1% -76.1% -144.2% 0.0% 0.0%   Gearing %   324.9% 152.6% 1,034.6% 2,407.1% 508.2% 1,164.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 3.4% 3.0% 1.6% 2.5% 12.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.2 0.3 0.2 0.2 0.0 0.0   Current Ratio   1.0 1.2 0.9 0.8 0.9 0.9 0.0 0.0   Cash and cash equivalent   13.7 17.0 17.3 12.7 6.0 7.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -92.4 493.4 -432.9 -525.3 -184.3 -170.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -224 -216 -245 -421 -487 -362 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -174 -154 -180 -308 -322 -350 0 0   EBIT / employee   -224 -216 -245 -421 -487 -362 0 0   Net earnings / employee   -212 -180 -202 -338 -392 -300 0 0