Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PE SANDBLÆSNING 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   0.9% 1.5% 1.1% 1.9% 2.4% 1.6% 12.2% 12.2%   Credit score (0-100)   91 78 84 69 64 74 19 19   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   264.7 15.4 139.0 0.4 0.0 4.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,185 1,218 1,258 925 1,350 1,946 0.0 0.0   EBITDA   1,035 240 624 168 274 800 0.0 0.0   EBIT   907 116 532 75.7 242 730 0.0 0.0   Pre-tax profit (PTP)   920.3 153.9 582.8 134.2 235.5 708.4 0.0 0.0   Net earnings   737.0 115.9 452.6 106.0 178.6 539.7 0.0 0.0   Pre-tax profit without non-rec. items   920 154 583 134 236 708 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   2,111 2,051 1,991 1,704 1,344 1,324 0.0 0.0   Shareholders equity total   2,642 2,758 3,211 1,092 681 1,120 422 422   Interest-bearing liabilities   131 367 1.0 404 56.1 0.0 0.0 0.0   Balance sheet total (assets)   3,449 3,749 3,958 2,132 1,841 2,214 422 422   Net Debt   -81.6 367 -136 190 52.9 -302 -422 -422     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,185 1,218 1,258 925 1,350 1,946 0.0 0.0   Gross profit growth   36.7% -44.3% 3.3% -26.5% 46.0% 44.1% -100.0% 0.0%   Employees   0 2 2 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% -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)   3,449 3,749 3,958 2,132 1,841 2,214 422 422   Balance sheet change%   32.0% 8.7% 5.6% -46.1% -13.6% 20.2% -80.9% 0.0%   Added value   907.0 116.1 532.1 75.7 241.7 729.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -232 -183 -152 -379 -392 -90 -1,324 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   41.5% 9.5% 42.3% 8.2% 17.9% 37.5% 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 %   30.4% 4.6% 15.4% 4.6% 12.4% 36.3% 0.0% 0.0%   ROI %   33.0% 5.1% 17.5% 5.5% 19.2% 68.7% 0.0% 0.0%   ROE %   32.4% 4.3% 15.2% 4.9% 20.2% 59.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   76.6% 73.6% 81.1% 51.2% 37.0% 50.6% 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, %   -7.9% 152.9% -21.8% 113.4% 19.3% -37.8% 0.0% 0.0%   Gearing %   4.9% 13.3% 0.0% 37.0% 8.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 5.2% 5.8% 2.9% 4.9% 94.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.3 2.2 3.9 0.5 0.4 1.0 0.0 0.0   Current Ratio   3.3 2.3 4.0 0.5 0.5 1.1 0.0 0.0   Cash and cash equivalent   212.2 0.1 136.7 214.0 3.1 302.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   935.5 954.1 1,472.1 -359.7 -507.4 100.9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 58 266 38 81 365 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 120 312 84 91 400 0 0   EBIT / employee   0 58 266 38 81 365 0 0   Net earnings / employee   0 58 226 53 60 270 0 0