Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDBLÆSEREN 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   8.8% 8.2% 8.6% 7.2% 6.3% 7.6% 16.1% 15.8%   Credit score (0-100)   29 31 28 32 37 31 11 12   Credit rating   BB BB BB BBB BBB BB BB BB   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   119 8.4 25.1 84.8 157 129 0.0 0.0   EBITDA   119 8.4 25.1 84.8 117 129 0.0 0.0   EBIT   41.6 -58.3 -41.6 35.7 90.3 117 0.0 0.0   Pre-tax profit (PTP)   41.3 -58.5 -42.1 35.2 87.7 109.1 0.0 0.0   Net earnings   38.7 -45.6 -32.8 27.4 68.4 84.0 0.0 0.0   Pre-tax profit without non-rec. items   41.3 -58.5 -42.1 35.2 87.7 109 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   157 122 55.2 71.6 57.1 23.0 0.0 0.0   Shareholders equity total   228 182 150 177 245 329 84.4 84.4   Interest-bearing liabilities   8.0 5.9 14.0 71.7 26.1 2.0 0.0 0.0   Balance sheet total (assets)   274 204 178 322 296 412 84.4 84.4   Net Debt   -101 -35.1 -22.8 -69.0 -190 -365 -84.4 -84.4     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   119 8.4 25.1 84.8 157 129 0.0 0.0   Gross profit growth   59.1% -92.9% 197.2% 238.3% 85.7% -18.3% -100.0% 0.0%   Employees   0 0 0 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)   274 204 178 322 296 412 84 84   Balance sheet change%   33.4% -25.7% -12.4% 80.4% -8.1% 39.4% -79.5% 0.0%   Added value   41.6 -58.3 -41.6 35.7 90.3 117.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 -101 -133 -33 -42 -46 -23 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   34.9% -690.9% -166.1% 42.1% 57.4% 91.0% 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 %   17.4% -24.4% -21.8% 14.3% 29.2% 33.1% 0.0% 0.0%   ROI %   19.5% -27.5% -23.7% 17.3% 34.7% 38.9% 0.0% 0.0%   ROE %   18.6% -22.2% -19.8% 16.8% 32.4% 29.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   83.2% 89.5% 83.8% 54.9% 82.9% 79.9% 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, %   -84.6% -416.5% -90.9% -81.4% -162.0% -283.5% 0.0% 0.0%   Gearing %   3.5% 3.3% 9.3% 40.5% 10.7% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 3.0% 4.5% 1.2% 5.4% 56.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.5 3.8 4.3 1.7 4.7 4.7 0.0 0.0   Current Ratio   2.5 3.8 4.3 1.7 4.7 4.7 0.0 0.0   Cash and cash equivalent   108.8 41.1 36.8 140.7 216.2 366.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   71.4 60.4 94.3 105.4 188.3 306.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 36 90 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 85 117 129 0 0   EBIT / employee   0 0 0 36 90 117 0 0   Net earnings / employee   0 0 0 27 68 84 0 0