Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S.N. MULTISERVICE 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% 6.0% 6.0%   Bankruptcy risk   0.8% 1.4% 1.1% 1.8% 1.6% 1.1% 9.1% 8.9%   Credit score (0-100)   92 80 84 70 73 82 27 28   Credit rating   AA A A A A A BB BB   Credit limit (kDKK)   629.7 65.8 270.3 2.8 9.0 240.5 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   719 135 416 334 413 369 0.0 0.0   EBITDA   586 -27.5 177 -84.0 -60.8 134 0.0 0.0   EBIT   410 -199 21.3 -180 -137 128 0.0 0.0   Pre-tax profit (PTP)   1,558.1 6.4 185.9 -25.1 -131.3 258.0 0.0 0.0   Net earnings   1,490.6 49.3 176.7 9.3 -123.8 228.8 0.0 0.0   Pre-tax profit without non-rec. items   1,558 6.4 186 -25.1 -131 258 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   506 335 179 82.3 6.3 0.0 0.0 0.0   Shareholders equity total   6,722 6,663 6,729 6,625 6,502 6,730 4,191 4,191   Interest-bearing liabilities   0.0 0.0 11.9 21.7 12.4 7.4 0.0 0.0   Balance sheet total (assets)   6,873 6,688 6,846 6,875 6,655 6,860 4,191 4,191   Net Debt   -1,368 -1,034 -187 -43.7 6.5 -77.9 -4,191 -4,191     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   719 135 416 334 413 369 0.0 0.0   Gross profit growth   115.3% -81.2% 207.9% -19.6% 23.5% -10.7% -100.0% 0.0%   Employees   0 0 0 0 0 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)   6,873 6,688 6,846 6,875 6,655 6,860 4,191 4,191   Balance sheet change%   27.3% -2.7% 2.4% 0.4% -3.2% 3.1% -38.9% 0.0%   Added value   410.4 -198.8 21.3 -180.3 -136.8 128.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,955 -343 -312 -193 -152 -13 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 -1.0 1.0 -1.0 -2.0 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 (%)   57.1% -147.3% 5.1% -54.0% -33.1% 34.7% 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 %   26.2% 0.1% 2.7% -0.4% -1.9% 3.8% 0.0% 0.0%   ROI %   26.5% 0.1% 2.8% -0.4% -2.0% 3.9% 0.0% 0.0%   ROE %   24.7% 0.7% 2.6% 0.1% -1.9% 3.5% 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 %   97.8% 99.6% 98.3% 96.4% 97.7% 98.1% 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, %   -233.4% 3,758.9% -105.5% 52.0% -10.7% -57.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 0.3% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.8% 0.7% 2.5% 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   11.0 71.5 11.6 5.4 8.0 10.6 0.0 0.0   Current Ratio   11.0 71.5 11.6 5.4 8.0 10.6 0.0 0.0   Cash and cash equivalent   1,367.7 1,033.6 198.9 65.4 5.9 85.2 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   1,271.9 1,165.2 1,234.7 1,095.0 1,074.8 1,247.9 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   0 0 0 0 0 128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 134 0 0   EBIT / employee   0 0 0 0 0 128 0 0   Net earnings / employee   0 0 0 0 0 229 0 0