Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slendrian ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   2.1% 2.2% 2.6% 5.9% 37.9% 33.7% 20.5% 19.1%   Credit score (0-100)   69 67 62 39 0 0 4 7   Credit rating   BBB BBB BBB BBB C C B B   Credit limit (kDKK)   0.1 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   171 0 0 0 0 0 0 0   Gross profit   167 -4.9 -5.8 -5.6 -11.5 -8.5 0.0 0.0   EBITDA   167 -4.9 -5.8 -5.6 -11.5 -8.5 0.0 0.0   EBIT   167 -4.9 -5.8 -5.6 -11.5 -8.5 0.0 0.0   Pre-tax profit (PTP)   189.8 -139.6 -38.9 -244.2 2.3 -9.9 0.0 0.0   Net earnings   185.6 -137.7 -47.2 -245.2 3.1 -9.9 0.0 0.0   Pre-tax profit without non-rec. items   190 -140 -38.9 -244 2.3 -9.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,083 839 684 328 218 94.1 54.1 54.1   Interest-bearing liabilities   0.0 0.0 48.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,087 844 737 333 225 101 54.1 54.1   Net Debt   -454 -505 -370 -215 -213 -101 -54.1 -54.1     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   171 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   167 -4.9 -5.8 -5.6 -11.5 -8.5 0.0 0.0   Gross profit growth   0.0% 0.0% -18.1% 3.9% -106.0% 26.3% 0.0% 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)   1,087 844 737 333 225 101 54 54   Balance sheet change%   8.3% -22.4% -12.7% -54.8% -32.3% -55.1% -46.5% 0.0%   Added value   167.3 -4.9 -5.8 -5.6 -11.5 -8.5 0.0 0.0   Added value %   97.6% 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 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   97.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   97.6% 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 %   108.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   108.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   110.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   18.2% -12.8% -4.8% -45.6% -9.3% -5.2% 0.0% 0.0%   ROI %   18.3% -12.9% -4.8% -46.0% 1.1% -5.4% 0.0% 0.0%   ROE %   17.8% -14.3% -6.2% -48.4% 1.1% -6.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.6% 99.5% 92.9% 98.7% 96.9% 93.1% 100.0% 100.0%   Relative indebtedness %   2.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -262.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -271.5% 10,247.3% 6,357.6% 3,834.6% 1,850.5% 1,189.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.0% 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% 4.8% 1.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   131.4 120.1 9.7 53.7 32.2 14.4 0.0 0.0   Current Ratio   131.4 120.1 9.7 53.7 32.2 14.4 0.0 0.0   Cash and cash equivalent   454.2 505.5 418.3 214.7 213.4 101.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 %   306.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   123.9 275.7 314.5 232.6 218.4 94.1 0.0 0.0   Net working capital %   72.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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