Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stokholm Event Transport A/S 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% 5.7% 5.7%   Bankruptcy risk   1.8% 1.5% 1.9% 2.1% 0.9% 1.1% 9.6% 9.4%   Credit score (0-100)   73 77 71 66 89 84 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.7 12.8 1.3 0.2 536.4 339.9 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   9,444 13,965 12,767 11,831 17,856 17,791 0.0 0.0   EBITDA   2,219 2,184 2,219 2,116 3,755 2,586 0.0 0.0   EBIT   755 296 284 86.4 1,801 720 0.0 0.0   Pre-tax profit (PTP)   573.7 65.7 78.1 37.4 1,750.6 551.9 0.0 0.0   Net earnings   365.3 138.2 54.7 18.7 2,012.3 358.1 0.0 0.0   Pre-tax profit without non-rec. items   574 65.7 78.1 37.4 1,751 552 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   13,212 13,329 11,394 9,406 7,452 3,068 0.0 0.0   Shareholders equity total   972 1,110 1,164 1,183 3,195 3,554 3,054 3,054   Interest-bearing liabilities   2,926 8,584 5,001 5,346 3,720 744 0.0 0.0   Balance sheet total (assets)   17,507 18,492 13,958 11,665 8,515 5,753 3,054 3,054   Net Debt   2,926 8,558 5,001 5,289 3,709 744 -3,054 -3,054     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   9,444 13,965 12,767 11,831 17,856 17,791 0.0 0.0   Gross profit growth   1,255.2% 47.9% -8.6% -7.3% 50.9% -0.4% -100.0% 0.0%   Employees   18 25 23 22 29 29 0 0   Employee growth %   1,700.0% 38.9% -8.0% -4.3% 31.8% 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)   17,507 18,492 13,958 11,665 8,515 5,753 3,054 3,054   Balance sheet change%   1,040.4% 5.6% -24.5% -16.4% -27.0% -32.4% -46.9% 0.0%   Added value   2,219.1 2,184.4 2,219.4 2,115.9 3,830.5 2,585.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11,558 -1,772 -3,871 -4,017 -3,908 -6,250 -3,068 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   8.0% 2.1% 2.2% 0.7% 10.1% 4.0% 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 %   7.9% 2.1% 1.7% 1.2% 18.0% 10.7% 0.0% 0.0%   ROI %   9.8% 2.3% 1.9% 1.4% 21.3% 12.7% 0.0% 0.0%   ROE %   46.3% 13.3% 4.8% 1.6% 91.9% 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 %   5.6% 6.0% 8.3% 10.1% 37.5% 61.8% 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, %   131.8% 391.8% 225.3% 250.0% 98.8% 28.8% 0.0% 0.0%   Gearing %   300.9% 773.1% 429.5% 451.8% 116.4% 20.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 5.3% 3.0% 2.3% 1.4% 9.4% 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   0.7 0.6 0.4 0.3 0.2 1.5 0.0 0.0   Current Ratio   0.7 0.6 0.4 0.3 0.2 1.5 0.0 0.0   Cash and cash equivalent   0.0 26.6 0.3 56.4 10.8 0.2 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   -1,847.1 -3,968.4 -4,492.0 -4,876.3 -3,987.3 948.8 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   123 87 96 96 132 89 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 87 96 96 129 89 0 0   EBIT / employee   42 12 12 4 62 25 0 0   Net earnings / employee   20 6 2 1 69 12 0 0