Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sandvadsvej 3 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.7% 1.3% 1.6% 1.5% 1.5% 7.9% 7.8%   Credit score (0-100)   75 73 79 74 76 76 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   67.8 61.2 877.6 127.3 261.4 162.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,324 2,251 2,172 2,316 2,307 1,923 0.0 0.0   EBITDA   2,324 2,251 2,172 2,316 2,307 1,923 0.0 0.0   EBIT   2,085 2,012 1,933 2,076 2,040 1,637 0.0 0.0   Pre-tax profit (PTP)   4,319.2 1,734.7 4,315.4 345.6 3,286.8 3,892.9 0.0 0.0   Net earnings   2,601.0 1,339.0 3,360.0 274.2 2,563.5 3,022.5 0.0 0.0   Pre-tax profit without non-rec. items   4,319 1,735 4,315 346 3,287 3,893 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   27,261 27,021 26,782 26,543 27,452 27,166 0.0 0.0   Shareholders equity total   52,131 47,470 49,330 49,604 47,168 50,068 49,908 49,908   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   60,150 55,004 56,619 56,701 54,234 57,316 49,908 49,908   Net Debt   -32,848 -27,641 -28,289 -25,844 -26,502 -29,899 -49,908 -49,908     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,324 2,251 2,172 2,316 2,307 1,923 0.0 0.0   Gross profit growth   0.0% -3.1% -3.5% 6.6% -0.4% -16.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   60,150 55,004 56,619 56,701 54,234 57,316 49,908 49,908   Balance sheet change%   0.0% -8.6% 2.9% 0.1% -4.4% 5.7% -12.9% 0.0%   Added value   2,324.0 2,251.0 2,172.2 2,315.8 2,279.5 1,923.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   27,021 -479 -479 -479 642 -573 -27,166 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   89.7% 89.4% 89.0% 89.7% 88.4% 85.1% 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 %   7.3% 4.0% 7.9% 4.1% 6.1% 7.3% 0.0% 0.0%   ROI %   7.6% 4.2% 8.2% 4.2% 6.3% 7.5% 0.0% 0.0%   ROE %   5.0% 2.7% 6.9% 0.6% 5.3% 6.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   88.5% 88.3% 89.1% 89.4% 89.0% 89.3% 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, %   -1,413.4% -1,227.9% -1,302.3% -1,116.0% -1,148.8% -1,554.5% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   24.2 30.5 41.1 51.4 75.4 50.6 0.0 0.0   Current Ratio   12.7 13.0 15.2 16.6 16.9 16.5 0.0 0.0   Cash and cash equivalent   32,848.5 27,640.9 28,288.8 25,844.3 26,502.4 29,899.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   10,208.3 9,053.8 10,232.9 14,067.8 1,483.8 2,390.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0