Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMT SOLUTIONS 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   11.1% 10.3% 9.4% 6.5% 9.4% 9.3% 12.5% 12.5%   Credit score (0-100)   23 24 25 36 25 27 19 19   Credit rating   BB BB BB BBB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   49.4 9.8 73.6 30.1 -14.6 -18.2 0.0 0.0   EBITDA   49.4 9.8 73.6 30.1 -14.6 -18.2 0.0 0.0   EBIT   49.4 9.8 73.6 30.1 -14.6 -18.2 0.0 0.0   Pre-tax profit (PTP)   29.7 13.3 77.9 46.2 2.4 -6.6 0.0 0.0   Net earnings   23.2 10.4 60.7 36.1 1.9 -5.1 0.0 0.0   Pre-tax profit without non-rec. items   29.7 13.3 77.9 46.2 2.4 -6.6 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   488 498 559 595 597 592 467 467   Interest-bearing liabilities   2.2 3.1 4.8 64.8 135 89.1 0.0 0.0   Balance sheet total (assets)   539 536 598 712 749 748 467 467   Net Debt   -69.2 -89.3 -105 -163 122 -157 -467 -467     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   49.4 9.8 73.6 30.1 -14.6 -18.2 0.0 0.0   Gross profit growth   126.0% -80.1% 647.5% -59.1% 0.0% -24.7% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   539 536 598 712 749 748 467 467   Balance sheet change%   -81.4% -0.7% 11.6% 19.1% 5.2% -0.1% -37.6% 0.0%   Added value   49.4 9.8 73.6 30.1 -14.6 -18.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   2.9% 2.6% 13.9% 7.3% 1.2% -0.5% 0.0% 0.0%   ROI %   3.4% 2.8% 14.5% 7.8% 1.2% -0.6% 0.0% 0.0%   ROE %   4.9% 2.1% 11.5% 6.3% 0.3% -0.9% 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 %   90.4% 93.0% 93.5% 83.5% 79.7% 79.1% 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, %   -140.1% -906.7% -142.4% -541.7% -835.9% 858.4% 0.0% 0.0%   Gearing %   0.4% 0.6% 0.9% 10.9% 22.7% 15.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 31.5% 16.5% 3.9% 6.2% 2.4% 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   14.7 23.7 15.3 6.6 3.6 4.8 0.0 0.0   Current Ratio   14.7 23.7 15.3 6.6 4.9 4.8 0.0 0.0   Cash and cash equivalent   71.3 92.4 109.6 228.0 13.0 245.7 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   502.4 512.8 558.5 604.8 597.0 591.3 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 2019/9 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   49 10 74 30 -15 -18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 10 74 30 -15 -18 0 0   EBIT / employee   49 10 74 30 -15 -18 0 0   Net earnings / employee   23 10 61 36 2 -5 0 0