Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sandstone Scandinavia 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  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% 3.6% 3.6%   Bankruptcy risk   10.9% 6.4% 8.1% 7.9% 6.4% 2.9% 6.4% 6.2%   Credit score (0-100)   24 38 30 30 36 58 37 38   Credit rating   BB BBB BB BB BBB BBB BBB BBB   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)  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   -708 108 322 357 922 1,681 0.0 0.0   EBITDA   -1,486 -627 -687 -1,187 -721 -362 0.0 0.0   EBIT   -1,553 -782 -846 -1,389 -925 -560 0.0 0.0   Pre-tax profit (PTP)   -1,670.0 -957.7 -1,069.9 -1,736.7 -1,316.5 10,005.4 0.0 0.0   Net earnings   -1,302.5 -734.6 -857.4 -1,763.8 -1,007.8 10,106.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,670 -958 -1,070 -1,737 -1,316 10,005 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   185 454 633 615 580 387 0.0 0.0   Shareholders equity total   -381 -1,116 -1,973 -3,737 -4,745 5,362 5,312 5,312   Interest-bearing liabilities   3,783 5,461 6,453 8,881 10,276 544 0.0 0.0   Balance sheet total (assets)   3,590 4,783 5,887 7,458 7,125 6,620 5,312 5,312   Net Debt   3,735 5,444 6,357 8,686 9,903 526 -5,265 -5,265     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   -708 108 322 357 922 1,681 0.0 0.0   Gross profit growth   55.2% 0.0% 198.0% 10.9% 158.1% 82.3% -100.0% 0.0%   Employees   3 2 3 5 6 3 0 0   Employee growth %   0.0% -33.3% 50.0% 66.7% 20.0% -50.0% -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)   3,590 4,783 5,887 7,458 7,125 6,620 5,312 5,312   Balance sheet change%   13.9% 33.2% 23.1% 26.7% -4.5% -7.1% -19.8% 0.0%   Added value   -1,486.2 -626.9 -687.5 -1,187.1 -723.7 -362.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 70 -16 -237 -240 -343 -387 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 (%)   219.5% -723.5% -262.6% -388.8% -100.4% -33.3% 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 %   -43.6% -15.8% -12.3% -14.5% -8.0% 119.8% 0.0% 0.0%   ROI %   -45.6% -16.8% -14.2% -18.1% -9.7% 133.1% 0.0% 0.0%   ROE %   -64.2% -18.6% -16.1% -26.4% -13.8% 161.9% 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 %   -8.6% -18.9% -25.1% -33.4% -40.0% 81.0% 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, %   -251.3% -868.3% -924.7% -731.7% -1,374.0% -145.3% 0.0% 0.0%   Gearing %   -992.1% -489.4% -327.0% -237.6% -216.6% 10.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 3.9% 3.8% 4.6% 4.1% 14.1% 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   0.3 0.3 0.2 0.3 0.3 1.8 0.0 0.0   Current Ratio   0.8 0.7 0.7 0.6 0.5 4.9 0.0 0.0   Cash and cash equivalent   47.7 17.4 95.5 194.3 372.8 17.7 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   -688.8 -1,666.4 -2,678.7 -4,407.6 -5,493.6 4,900.9 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   -495 -313 -229 -237 -121 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -495 -313 -229 -237 -120 -121 0 0   EBIT / employee   -518 -391 -282 -278 -154 -187 0 0   Net earnings / employee   -434 -367 -286 -353 -168 3,369 0 0