Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sigmo Engineering 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   11.7% 7.8% 7.6% 8.8% 6.0% 4.8% 9.7% 9.5%   Credit score (0-100)   22 31 30 27 38 45 25 26   Credit rating   BB BB BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   779 736 928 1,626 5,477 5,353 0.0 0.0   EBITDA   297 27.3 141 620 1,784 1,498 0.0 0.0   EBIT   297 27.3 141 620 1,784 1,498 0.0 0.0   Pre-tax profit (PTP)   294.5 22.6 133.8 607.4 1,782.1 1,496.0 0.0 0.0   Net earnings   225.2 10.3 97.6 460.2 1,375.2 1,150.1 0.0 0.0   Pre-tax profit without non-rec. items   295 22.6 134 607 1,782 1,496 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   276 231 272 675 1,992 3,081 2,970 2,970   Interest-bearing liabilities   17.1 50.6 60.3 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   481 527 524 1,359 3,250 5,797 2,970 2,970   Net Debt   -456 -340 -388 -331 -2,390 -4,662 -2,970 -2,970     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   779 736 928 1,626 5,477 5,353 0.0 0.0   Gross profit growth   310.7% -5.6% 26.1% 75.2% 236.9% -2.3% -100.0% 0.0%   Employees   1 1 1 1 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 33.3% -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)   481 527 524 1,359 3,250 5,797 2,970 2,970   Balance sheet change%   180.9% 9.6% -0.4% 159.0% 139.2% 78.4% -48.8% 0.0%   Added value   297.4 27.3 140.8 619.7 1,783.6 1,498.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   38.2% 3.7% 15.2% 38.1% 32.6% 28.0% 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 %   91.3% 5.4% 26.8% 65.8% 77.6% 33.2% 0.0% 0.0%   ROI %   148.4% 9.5% 45.8% 123.0% 134.1% 59.1% 0.0% 0.0%   ROE %   120.1% 4.1% 38.8% 97.1% 103.1% 45.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   57.5% 43.9% 51.9% 49.7% 61.3% 53.1% 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, %   -153.3% -1,244.4% -275.4% -53.5% -134.0% -311.2% 0.0% 0.0%   Gearing %   6.2% 21.9% 22.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.8% 14.0% 12.7% 40.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.4 1.8 2.1 2.0 2.6 2.1 0.0 0.0   Current Ratio   2.4 1.8 2.1 2.0 2.6 2.1 0.0 0.0   Cash and cash equivalent   473.1 390.8 448.0 331.3 2,390.3 4,662.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   276.2 231.2 272.3 675.3 1,991.6 3,084.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   297 27 141 620 595 375 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   297 27 141 620 595 375 0 0   EBIT / employee   297 27 141 620 595 375 0 0   Net earnings / employee   225 10 98 460 458 288 0 0