Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SBA CONSULT 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 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% 2.0% 2.0%   Bankruptcy risk   6.4% 5.0% 6.0% 5.7% 5.3% 6.1% 16.3% 16.3%   Credit score (0-100)   38 45 39 39 41 37 11 11   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   501 1,493 1,144 1,894 1,399 1,757 0.0 0.0   EBITDA   -110 189 3.9 442 -35.9 38.3 0.0 0.0   EBIT   -119 177 -8.8 430 -40.0 34.6 0.0 0.0   Pre-tax profit (PTP)   -130.9 167.9 -13.3 425.0 -53.8 31.8 0.0 0.0   Net earnings   -110.9 124.2 -15.5 328.8 -51.0 16.3 0.0 0.0   Pre-tax profit without non-rec. items   -131 168 -13.3 425 -53.8 31.8 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   27.4 33.4 20.7 8.0 3.9 0.1 0.0 0.0   Shareholders equity total   139 263 118 447 146 162 37.0 37.0   Interest-bearing liabilities   171 73.0 45.1 47.7 147 44.3 0.0 0.0   Balance sheet total (assets)   467 644 679 695 497 851 37.0 37.0   Net Debt   -76.2 -181 -417 -187 -184 -402 -37.0 -37.0     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   501 1,493 1,144 1,894 1,399 1,757 0.0 0.0   Gross profit growth   -39.3% 198.1% -23.4% 65.6% -26.2% 25.6% -100.0% 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)   467 644 679 695 497 851 37 37   Balance sheet change%   -61.6% 37.9% 5.5% 2.4% -28.4% 71.1% -95.6% 0.0%   Added value   -110.5 189.3 3.9 442.3 -27.4 38.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -7 -25 -25 -8 -7 -0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 -1.0 1.0 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 (%)   -23.9% 11.8% -0.8% 22.7% -2.9% 2.0% 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 %   -14.2% 31.8% -1.3% 62.6% -6.7% 5.2% 0.0% 0.0%   ROI %   -28.1% 54.6% -3.5% 129.8% -10.1% 13.8% 0.0% 0.0%   ROE %   -43.6% 61.7% -8.1% 116.5% -17.2% 10.6% 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 %   29.8% 40.9% 17.4% 64.3% 29.3% 19.0% 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, %   68.9% -95.7% -10,719.9% -42.2% 512.0% -1,050.5% 0.0% 0.0%   Gearing %   122.9% 27.7% 38.2% 10.7% 100.8% 27.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 7.3% 7.7% 10.1% 14.1% 3.1% 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   1.3 1.6 1.2 2.8 1.4 1.2 0.0 0.0   Current Ratio   1.3 1.6 1.2 2.8 1.4 1.2 0.0 0.0   Cash and cash equivalent   247.3 254.2 462.0 234.6 330.6 446.5 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   111.8 230.6 97.2 443.2 143.6 162.6 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   -110 189 4 442 -27 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -110 189 4 442 -36 38 0 0   EBIT / employee   -119 177 -9 430 -40 35 0 0   Net earnings / employee   -111 124 -16 329 -51 16 0 0