Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stenbjerg Transport 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   2.0% 2.1% 2.0% 4.8% 3.2% 2.9% 16.5% 16.3%   Credit score (0-100)   70 68 68 44 55 58 11 11   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.1 0.1 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   730 637 597 235 902 563 0.0 0.0   EBITDA   330 356 322 70.5 691 510 0.0 0.0   EBIT   194 221 301 48.7 669 488 0.0 0.0   Pre-tax profit (PTP)   172.1 207.6 299.5 47.1 673.1 493.4 0.0 0.0   Net earnings   134.2 161.7 233.5 36.7 525.9 384.9 0.0 0.0   Pre-tax profit without non-rec. items   172 208 300 47.1 673 493 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   273 137 87.2 65.4 43.6 21.8 0.0 0.0   Shareholders equity total   284 312 383 187 676 535 0.0 0.0   Interest-bearing liabilities   156 142 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   727 731 585 431 1,021 770 0.0 0.0   Net Debt   -191 -318 -278 -48.4 -575 -136 0.0 0.0     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   730 637 597 235 902 563 0.0 0.0   Gross profit growth   -7.4% -12.8% -6.2% -60.6% 283.5% -37.6% -100.0% 0.0%   Employees   1 1 1 1 1 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)   727 731 585 431 1,021 770 0 0   Balance sheet change%   -25.0% 0.5% -20.0% -26.3% 137.2% -24.6% -100.0% 0.0%   Added value   329.8 356.1 322.5 70.5 691.2 509.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -271 -271 -72 -44 -44 -44 -22 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 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 (%)   26.6% 34.6% 50.3% 20.7% 74.2% 86.6% 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 %   22.9% 30.3% 45.9% 9.6% 92.7% 55.1% 0.0% 0.0%   ROI %   28.5% 43.6% 70.9% 16.8% 154.9% 81.3% 0.0% 0.0%   ROE %   43.3% 54.3% 67.2% 12.9% 121.9% 63.6% 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 %   39.1% 42.6% 65.6% 43.4% 66.2% 69.5% 0.0% 0.0%   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, %   -58.0% -89.2% -86.1% -68.7% -83.2% -26.6% 0.0% 0.0%   Gearing %   55.0% 45.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.1% 8.7% 3.2% 0.0% 0.0% 0.0% 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   1.3 1.6 4.0 1.6 5.0 6.0 0.0 0.0   Current Ratio   1.3 1.6 4.0 1.6 5.0 6.0 0.0 0.0   Cash and cash equivalent   347.7 459.5 277.8 48.4 574.9 135.6 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   117.3 229.8 373.8 135.2 783.8 623.9 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  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   330 356 322 70 691 510 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   330 356 322 70 691 510 0 0   EBIT / employee   194 221 301 49 669 488 0 0   Net earnings / employee   134 162 233 37 526 385 0 0