Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stensdal Gladsaxevej 342 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 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 1.3% 2.5% 0.6% 0.6% 0.5% 7.8% 7.8%   Credit score (0-100)   0 82 62 96 98 98 31 31   Credit rating   N/A A BBB AA AA AA BB BB   Credit limit (kDKK)   0.0 248.6 0.1 1,821.0 2,434.9 2,879.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 465 -1,172 2,631 3,034 3,295 0.0 0.0   EBITDA   0.0 465 -1,172 2,631 3,034 3,295 0.0 0.0   EBIT   0.0 6,120 5,657 3,798 7,540 7,461 0.0 0.0   Pre-tax profit (PTP)   0.0 5,858.6 5,395.3 3,405.1 7,182.3 7,170.4 0.0 0.0   Net earnings   0.0 4,569.7 4,208.3 2,656.0 5,602.2 5,592.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 5,859 5,395 3,405 7,182 7,170 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 22,410 44,760 46,430 50,980 55,190 0.0 0.0   Shareholders equity total   0.0 12,620 16,828 16,884 21,186 25,479 23,729 23,729   Interest-bearing liabilities   0.0 8,407 26,670 25,417 24,155 22,883 0.0 0.0   Balance sheet total (assets)   0.0 22,592 48,870 47,715 52,395 56,905 23,729 23,729   Net Debt   0.0 8,402 26,652 25,417 24,155 22,883 -23,729 -23,729     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 465 -1,172 2,631 3,034 3,295 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 15.3% 8.6% -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)   0 22,592 48,870 47,715 52,395 56,905 23,729 23,729   Balance sheet change%   0.0% 0.0% 116.3% -2.4% 9.8% 8.6% -58.3% 0.0%   Added value   0.0 6,120.3 5,657.0 3,797.7 7,540.4 7,461.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 22,410 22,350 1,670 4,550 4,210 -55,190 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 1,317.0% -482.7% 144.4% 248.5% 226.5% 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 %   0.0% 27.1% 15.8% 8.0% 15.2% 13.8% 0.0% 0.0%   ROI %   0.0% 27.5% 16.2% 8.1% 15.4% 14.2% 0.0% 0.0%   ROE %   0.0% 36.2% 28.6% 15.8% 29.4% 24.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 55.9% 34.4% 35.4% 40.4% 44.8% 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, %   0.0% 1,808.0% -2,274.3% 966.1% 796.0% 694.5% 0.0% 0.0%   Gearing %   0.0% 66.6% 158.5% 150.5% 114.0% 89.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.2% 1.5% 1.7% 1.6% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 1.5 0.7 0.6 0.6 0.0 0.0   Current Ratio   0.0 0.1 1.5 0.7 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 4.9 17.5 0.1 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -1,130.0 1,457.9 -670.1 -1,039.1 -1,058.0 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 N/A 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 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