Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Symmetry Administration 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% 0.8%   Bankruptcy risk   2.4% 11.8% 2.3% 7.0% 4.9% 2.7% 13.3% 11.3%   Credit score (0-100)   66 21 66 34 43 60 16 21   Credit rating   BBB BB BBB BBB BBB BBB 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)  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   1,488 481 798 8,300 17,283 5,423 0.0 0.0   EBITDA   886 17.8 255 7,146 12,844 87.3 0.0 0.0   EBIT   886 17.8 255 7,146 12,844 87.3 0.0 0.0   Pre-tax profit (PTP)   931.1 -3,338.2 540.6 7,530.4 13,282.5 20.0 0.0 0.0   Net earnings   743.7 -3,252.8 424.5 5,861.8 10,341.7 -12.1 0.0 0.0   Pre-tax profit without non-rec. items   931 -3,338 541 7,530 13,282 20.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   845 711 1,436 6,798 13,139 1,127 1,048 1,048   Interest-bearing liabilities   2,023 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,239 854 1,561 11,565 17,691 1,578 1,048 1,048   Net Debt   2,023 -700 -1,190 -1,349 -958 -775 -1,048 -1,048     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   1,488 481 798 8,300 17,283 5,423 0.0 0.0   Gross profit growth   0.0% -67.7% 66.0% 940.5% 108.2% -68.6% -100.0% 0.0%   Employees   0 1 1 1 3 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 100.0% -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)   3,239 854 1,561 11,565 17,691 1,578 1,048 1,048   Balance sheet change%   227.5% -73.6% 82.8% 640.8% 53.0% -91.1% -33.6% 0.0%   Added value   885.9 17.8 254.8 7,145.7 12,844.0 87.3 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   1.0 2.0 3.0 4.0 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 (%)   59.5% 3.7% 31.9% 86.1% 74.3% 1.6% 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 %   45.7% -143.3% 44.8% 114.8% 90.9% 0.9% 0.0% 0.0%   ROI %   50.1% -163.8% 50.4% 183.0% 133.4% 1.2% 0.0% 0.0%   ROE %   122.5% -418.0% 39.5% 142.4% 103.7% -0.2% 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 %   26.1% 83.3% 92.0% 58.8% 74.3% 71.4% 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, %   228.3% -3,924.5% -467.0% -18.9% -7.5% -888.1% 0.0% 0.0%   Gearing %   239.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 40.1% 0.0% 0.0% 0.0% 0.0% 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   0.9 6.0 12.5 2.4 3.9 3.7 0.0 0.0   Current Ratio   0.9 6.0 12.5 2.4 3.9 3.7 0.0 0.0   Cash and cash equivalent   0.0 700.3 1,189.9 1,349.5 958.1 774.9 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   -322.9 47.5 477.4 5,452.0 13,126.2 1,128.3 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   0 18 255 7,146 4,281 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 18 255 7,146 4,281 15 0 0   EBIT / employee   0 18 255 7,146 4,281 15 0 0   Net earnings / employee   0 -3,253 424 5,862 3,447 -2 0 0