Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SVANEKE SLAGTER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.9% 1.3% 2.2% 1.6% 1.3% 1.3% 11.5% 11.3%   Credit score (0-100)   71 80 64 74 79 80 21 22   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   0.3 24.0 0.0 2.8 37.0 32.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,034 1,136 1,354 1,412 1,551 1,488 0.0 0.0   EBITDA   188 452 151 238 452 402 0.0 0.0   EBIT   151 403 48.3 141 368 397 0.0 0.0   Pre-tax profit (PTP)   148.6 401.2 44.7 137.3 368.2 398.9 0.0 0.0   Net earnings   115.9 312.3 34.9 106.6 296.1 310.5 0.0 0.0   Pre-tax profit without non-rec. items   149 401 44.7 137 368 399 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   85.0 80.5 246 149 64.9 60.7 0.0 0.0   Shareholders equity total   533 846 581 687 983 984 554 554   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,629 2,253 1,688 1,829 2,254 2,256 554 554   Net Debt   -999 -1,337 -771 -981 -1,425 -1,435 -554 -554     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,034 1,136 1,354 1,412 1,551 1,488 0.0 0.0   Gross profit growth   -6.1% 9.9% 19.2% 4.2% 9.9% -4.1% -100.0% 0.0%   Employees   3 2 3 3 2 2 0 0   Employee growth %   0.0% -33.3% 50.0% 0.0% -33.3% 0.0% -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)   1,629 2,253 1,688 1,829 2,254 2,256 554 554   Balance sheet change%   4.9% 38.3% -25.1% 8.4% 23.3% 0.1% -75.5% 0.0%   Added value   188.5 451.8 151.4 237.9 465.5 401.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -53 62 -194 -168 -8 -61 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   14.6% 35.5% 3.6% 10.0% 23.7% 26.7% 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 %   9.5% 20.8% 2.5% 8.0% 18.0% 17.7% 0.0% 0.0%   ROI %   27.4% 58.4% 6.8% 22.2% 44.1% 40.6% 0.0% 0.0%   ROE %   21.1% 45.3% 4.9% 16.8% 35.5% 31.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   32.7% 37.5% 34.4% 37.6% 43.6% 43.6% 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, %   -529.8% -295.9% -509.5% -412.5% -315.1% -357.2% 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.1 1.3 1.0 1.1 1.4 1.4 0.0 0.0   Current Ratio   1.4 1.5 1.3 1.5 1.7 1.7 0.0 0.0   Cash and cash equivalent   998.7 1,336.8 771.2 981.5 1,424.7 1,434.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   448.4 768.6 334.7 538.5 918.4 923.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   63 226 50 79 233 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 226 50 79 226 201 0 0   EBIT / employee   50 202 16 47 184 199 0 0   Net earnings / employee   39 156 12 36 148 155 0 0