Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Strandstien 4a 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   0.0% 0.0% 8.8% 23.5% 16.8% 12.8% 18.1% 18.1%   Credit score (0-100)   0 0 28 3 9 17 8 8   Credit rating   N/A N/A BB B BB BB B B   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 N/A 2019 N/A 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   0.0 0.0 465 314 452 696 0.0 0.0   EBITDA   0.0 0.0 4.0 -144 -93.0 148 0.0 0.0   EBIT   0.0 0.0 -6.0 -154 -103 141 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -10.0 -154.0 -110.0 132.7 0.0 0.0   Net earnings   0.0 0.0 -8.0 -152.0 -108.0 122.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -10.0 -154 -110 133 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 39.0 28.0 19.0 89.1 0.0 0.0   Shareholders equity total   0.0 0.0 32.0 -120 -228 -106 -146 -146   Interest-bearing liabilities   0.0 0.0 0.0 5.0 141 0.0 146 146   Balance sheet total (assets)   0.0 0.0 167 74.0 59.0 164 0.0 0.0   Net Debt   0.0 0.0 -58.0 -3.0 142 -21.0 146 146     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 465 314 452 696 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -32.5% 43.9% 54.1% -100.0% 0.0%   Employees   0 0 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   0 0 167 74 59 164 0 0   Balance sheet change%   0.0% 0.0% 0.0% -55.7% -20.3% 177.9% -100.0% 0.0%   Added value   0.0 0.0 4.0 -144.0 -93.0 147.7 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 29 -21 -19 63 -89 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% -1.3% -49.0% -22.8% 20.2% 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 %   0.0% 0.0% -3.6% -85.3% -42.8% 50.7% 0.0% 0.0%   ROI %   0.0% 0.0% -18.8% -832.4% -141.1% 194.4% 0.0% 0.0%   ROE %   0.0% 0.0% -25.0% -286.8% -162.4% 109.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 19.2% -61.9% -79.4% -39.2% -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, %   0.0% 0.0% -1,450.0% 2.1% -152.7% -14.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -4.2% -61.8% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.6% 11.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.8 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.1 0.1 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 58.0 8.0 -1.0 21.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -24.0 -165.0 -264.0 -190.6 -72.8 -72.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 2 -72 -47 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2 -72 -47 148 0 0   EBIT / employee   0 0 -3 -77 -52 141 0 0   Net earnings / employee   0 0 -4 -76 -54 122 0 0