Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Solkystens Rengøring 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   9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5% 9.5%   Bankruptcy risk   3.4% 1.1% 3.3% 5.1% 4.6% 4.4% 12.8% 12.8%   Credit score (0-100)   55 83 53 42 45 20 18 18   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 103.0 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)  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   4,874 5,135 3,865 3,576 4,213 5,015 0.0 0.0   EBITDA   239 858 73.9 -39.1 94.8 13.7 0.0 0.0   EBIT   140 806 73.9 -107 26.9 13.7 0.0 0.0   Pre-tax profit (PTP)   174.8 813.0 61.2 -113.7 21.3 7.9 0.0 0.0   Net earnings   123.2 613.4 28.2 84.6 21.3 7.6 0.0 0.0   Pre-tax profit without non-rec. items   160 798 61.2 -114 21.3 7.9 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   96.0 95.7 225 157 30.1 0.0 0.0 0.0   Shareholders equity total   674 1,167 395 480 501 509 429 429   Interest-bearing liabilities   170 22.8 7.2 323 326 671 0.0 0.0   Balance sheet total (assets)   1,431 2,557 2,050 1,170 1,239 1,562 429 429   Net Debt   170 -1,527 -890 323 326 671 -429 -429     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   4,874 5,135 3,865 3,576 4,213 5,015 0.0 0.0   Gross profit growth   0.7% 5.4% -24.7% -7.5% 17.8% 19.0% -100.0% 0.0%   Employees   0 0 0 0 0 13 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -4,635.1 -4,277.9 -3,183.6 -3,614.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,431 2,557 2,050 1,170 1,239 1,562 429 429   Balance sheet change%   8.3% 78.7% -19.9% -42.9% 5.9% 26.0% -72.5% 0.0%   Added value   4,874.4 5,135.4 3,257.5 3,575.7 94.8 13.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -174 -71 129 -136 -194 -30 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 4.0 5.0 -1.0 1.0 2.0 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 (%)   2.9% 15.7% 1.9% -3.0% 0.6% 0.3% 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 %   11.9% 40.4% 3.2% -6.6% 2.2% 1.0% 0.0% 0.0%   ROI %   20.2% 79.3% 9.3% -17.7% 3.3% 1.4% 0.0% 0.0%   ROE %   18.1% 66.6% 3.6% 19.3% 4.3% 1.5% 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 %   47.1% 45.6% 19.3% 41.0% 40.5% 32.6% 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, %   71.0% -178.1% -1,204.4% -825.6% 343.6% 4,910.0% 0.0% 0.0%   Gearing %   25.2% 2.0% 1.8% 67.3% 65.0% 131.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 8.4% 84.7% 4.0% 1.7% 1.2% 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 1.7 1.1 1.3 1.6 1.4 0.0 0.0   Current Ratio   1.7 1.8 1.1 1.5 1.6 1.5 0.0 0.0   Cash and cash equivalent   0.0 1,549.9 897.6 0.0 0.0 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   514.5 1,060.8 161.3 312.5 467.5 505.5 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   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1 0 0   EBIT / employee   0 0 0 0 0 1 0 0   Net earnings / employee   0 0 0 0 0 1 0 0