Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SAHL AKKUMULATORFABRIK A/S

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% 2.7% 2.7%   Bankruptcy risk   3.5% 1.7% 1.2% 1.2% 1.1% 1.1% 11.9% 11.8%   Credit score (0-100)   55 74 82 79 84 85 4 4   Credit rating   BB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 4.0 151.7 139.8 327.5 330.4 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   2,441 3,174 5,310 6,361 6,574 5,543 0.0 0.0   EBITDA   328 922 2,631 3,081 3,034 2,140 0.0 0.0   EBIT   142 778 2,361 2,808 2,778 1,896 0.0 0.0   Pre-tax profit (PTP)   57.8 714.5 2,105.7 2,542.5 2,410.1 1,446.8 0.0 0.0   Net earnings   41.0 550.4 1,634.4 1,975.4 1,871.3 1,123.5 0.0 0.0   Pre-tax profit without non-rec. items   57.8 714 2,106 2,542 2,410 1,447 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   393 5,367 6,723 6,724 6,707 6,607 0.0 0.0   Shareholders equity total   2,116 2,666 4,001 5,076 5,747 5,771 3,771 3,771   Interest-bearing liabilities   1,048 1,814 6,114 9,336 8,928 7,143 0.0 0.0   Balance sheet total (assets)   5,429 12,010 15,910 21,177 21,749 19,148 3,771 3,771   Net Debt   1,045 1,809 6,106 9,333 8,928 7,129 -3,771 -3,771     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   2,441 3,174 5,310 6,361 6,574 5,543 0.0 0.0   Gross profit growth   -26.3% 30.0% 67.3% 19.8% 3.3% -15.7% -100.0% 0.0%   Employees   6 6 7 8 8 7 0 0   Employee growth %   -14.3% 0.0% 16.7% 14.3% 0.0% -12.5% -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)   5,429 12,010 15,910 21,177 21,749 19,148 3,771 3,771   Balance sheet change%   6.1% 121.2% 32.5% 33.1% 2.7% -12.0% -80.3% 0.0%   Added value   142.0 778.3 2,360.8 2,808.3 2,777.9 1,896.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -268 4,831 1,086 -272 -273 -344 -6,607 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 (%)   5.8% 24.5% 44.5% 44.2% 42.3% 34.2% 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 %   2.7% 9.0% 16.9% 15.1% 13.0% 9.4% 0.0% 0.0%   ROI %   4.1% 13.5% 25.5% 22.9% 19.2% 14.0% 0.0% 0.0%   ROE %   1.7% 23.0% 49.0% 43.5% 34.6% 19.5% 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 %   39.0% 22.2% 25.1% 24.0% 26.4% 30.1% 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, %   318.0% 196.2% 232.1% 302.9% 294.2% 333.2% 0.0% 0.0%   Gearing %   49.5% 68.0% 152.8% 183.9% 155.3% 123.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 4.7% 6.5% 3.5% 4.2% 5.9% 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   0.4 0.4 0.4 0.3 0.4 0.4 0.0 0.0   Current Ratio   1.5 1.2 1.2 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   3.4 5.1 7.4 2.6 0.6 14.0 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   1,589.9 1,201.3 1,626.6 2,370.2 2,728.9 2,087.7 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   24 130 337 351 347 271 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 154 376 385 379 306 0 0   EBIT / employee   24 130 337 351 347 271 0 0   Net earnings / employee   7 92 233 247 234 161 0 0