Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIMMELKJÆR AUTOLAKERING 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   1.9% 1.9% 1.3% 1.7% 1.3% 2.5% 9.3% 9.3%   Credit score (0-100)   72 71 78 72 78 62 26 26   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   1.1 1.2 52.9 3.0 43.1 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   4,671 4,280 4,633 4,274 4,264 4,892 0.0 0.0   EBITDA   872 789 907 611 827 440 0.0 0.0   EBIT   461 341 485 288 478 49.9 0.0 0.0   Pre-tax profit (PTP)   403.6 156.4 355.2 203.9 297.8 -154.3 0.0 0.0   Net earnings   314.1 131.3 267.8 157.7 230.2 -120.2 0.0 0.0   Pre-tax profit without non-rec. items   404 156 355 204 298 -154 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   2,956 5,320 4,938 5,013 5,067 5,227 0.0 0.0   Shareholders equity total   2,525 2,597 2,804 2,887 3,042 2,822 2,697 2,697   Interest-bearing liabilities   1,601 2,602 3,071 2,967 2,691 3,574 0.0 0.0   Balance sheet total (assets)   4,853 6,897 7,738 7,224 7,576 7,873 2,697 2,697   Net Debt   1,222 2,602 2,289 2,894 2,334 3,574 -2,697 -2,697     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   4,671 4,280 4,633 4,274 4,264 4,892 0.0 0.0   Gross profit growth   -1.5% -8.4% 8.2% -7.7% -0.2% 14.7% -100.0% 0.0%   Employees   10 9 10 9 8 11 0 0   Employee growth %   -9.1% -10.0% 11.1% -10.0% -11.1% 37.5% -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)   4,853 6,897 7,738 7,224 7,576 7,873 2,697 2,697   Balance sheet change%   -1.8% 42.1% 12.2% -6.6% 4.9% 3.9% -65.7% 0.0%   Added value   872.5 789.2 906.9 611.4 801.8 440.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -456 1,917 -804 -249 -296 -230 -5,227 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 (%)   9.9% 8.0% 10.5% 6.7% 11.2% 1.0% 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 %   9.4% 5.8% 6.6% 3.9% 6.4% 0.6% 0.0% 0.0%   ROI %   11.0% 6.4% 7.3% 4.3% 7.1% 0.7% 0.0% 0.0%   ROE %   13.1% 5.1% 9.9% 5.5% 7.8% -4.1% 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 %   52.0% 37.6% 36.2% 40.0% 40.2% 35.8% 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% 329.7% 252.4% 473.4% 282.2% 811.6% 0.0% 0.0%   Gearing %   63.4% 100.2% 109.5% 102.8% 88.4% 126.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 8.8% 4.6% 3.0% 6.1% 6.5% 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   1.7 0.6 1.3 1.0 0.9 0.7 0.0 0.0   Current Ratio   2.3 1.0 1.8 1.9 1.6 1.4 0.0 0.0   Cash and cash equivalent   378.6 0.0 781.7 73.0 356.7 0.0 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   1,050.5 -25.5 1,255.3 1,041.2 961.4 688.2 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   87 88 91 68 100 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 88 91 68 103 40 0 0   EBIT / employee   46 38 49 32 60 5 0 0   Net earnings / employee   31 15 27 18 29 -11 0 0