Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sindal Autoindretning 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.5% 0.7% 0.8% 0.7% 0.9% 0.6% 7.0% 6.6%   Credit score (0-100)   63 94 92 95 86 96 35 36   Credit rating   BBB AA AA AA A AA BBB BBB   Credit limit (kDKK)   0.0 232.0 326.1 328.2 401.9 523.0 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   1,971 2,747 3,277 3,243 4,406 4,067 0.0 0.0   EBITDA   186 897 1,426 1,134 2,273 1,664 0.0 0.0   EBIT   119 836 1,366 1,074 2,220 1,602 0.0 0.0   Pre-tax profit (PTP)   63.1 790.0 1,347.8 1,067.6 2,216.4 1,597.7 0.0 0.0   Net earnings   48.9 615.2 1,050.6 831.2 1,728.0 1,245.8 0.0 0.0   Pre-tax profit without non-rec. items   63.1 790 1,348 1,068 2,216 1,598 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   1,813 1,757 1,702 1,664 1,617 1,673 0.0 0.0   Shareholders equity total   703 1,319 2,369 2,200 3,128 3,174 2,124 2,124   Interest-bearing liabilities   1,754 618 0.7 0.7 0.7 0.7 0.0 0.0   Balance sheet total (assets)   3,881 3,476 3,634 3,079 4,655 4,425 2,124 2,124   Net Debt   1,754 -54.4 -348 -430 -2,513 -1,634 -2,121 -2,121     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   1,971 2,747 3,277 3,243 4,406 4,067 0.0 0.0   Gross profit growth   -9.7% 39.4% 19.3% -1.0% 35.9% -7.7% -100.0% 0.0%   Employees   4 4 5 4 4 4 0 0   Employee growth %   0.0% 0.0% 25.0% -20.0% 0.0% 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)   3,881 3,476 3,634 3,079 4,655 4,425 2,124 2,124   Balance sheet change%   -1.8% -10.4% 4.5% -15.3% 51.2% -4.9% -52.0% 0.0%   Added value   185.9 896.7 1,426.2 1,133.9 2,280.5 1,664.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -134 -121 -121 -103 -105 -11 -1,673 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 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 (%)   6.0% 30.4% 41.7% 33.1% 50.4% 39.4% 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 %   3.0% 22.7% 38.4% 32.0% 57.4% 35.3% 0.0% 0.0%   ROI %   4.3% 30.6% 55.9% 46.1% 81.8% 49.9% 0.0% 0.0%   ROE %   7.2% 60.8% 57.0% 36.4% 64.9% 39.5% 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 %   18.1% 37.9% 65.2% 71.5% 67.2% 71.7% 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, %   943.2% -6.1% -24.4% -37.9% -110.6% -98.2% 0.0% 0.0%   Gearing %   249.3% 46.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.9% 5.8% 918.5% 680.5% 592.5% 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   0.7 1.4 1.5 1.8 2.6 2.9 0.0 0.0   Current Ratio   1.0 1.7 2.1 2.3 3.0 3.2 0.0 0.0   Cash and cash equivalent   0.0 672.5 349.0 430.7 2,514.2 1,634.7 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   13.4 719.5 983.1 801.0 2,011.7 1,901.8 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  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   46 224 285 283 570 416 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 224 285 283 568 416 0 0   EBIT / employee   30 209 273 268 555 400 0 0   Net earnings / employee   12 154 210 208 432 311 0 0