Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDBERG 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% 2.6% 2.6%   Bankruptcy risk   0.9% 0.8% 2.1% 1.1% 1.0% 1.2% 7.0% 6.9%   Credit score (0-100)   89 94 68 84 86 81 34 35   Credit rating   A AA A A A A BBB BBB   Credit limit (kDKK)   457.8 783.0 6.2 3,299.8 4,729.1 1,276.7 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   6,985 8,393 67,594 46,296 37,092 23,636 0.0 0.0   EBITDA   2,107 3,958 58,159 39,930 31,075 17,596 0.0 0.0   EBIT   1,965 3,817 58,005 39,750 30,917 17,431 0.0 0.0   Pre-tax profit (PTP)   2,016.0 3,732.0 59,267.0 41,670.0 30,814.0 19,543.0 0.0 0.0   Net earnings   1,568.0 2,906.0 46,228.0 32,502.0 24,024.0 15,234.0 0.0 0.0   Pre-tax profit without non-rec. items   2,016 3,732 59,267 41,670 30,814 19,543 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   236 208 243 434 459 371 0.0 0.0   Shareholders equity total   4,726 5,617 40,945 45,446 69,470 34,704 34,204 34,204   Interest-bearing liabilities   1,619 1,793 13,365 9,881 7,115 4,456 0.0 0.0   Balance sheet total (assets)   10,479 11,584 94,848 89,396 101,671 46,437 34,204 34,204   Net Debt   1,398 1,784 13,270 9,813 6,412 4,456 -34,204 -34,204     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   6,985 8,393 67,594 46,296 37,092 23,636 0.0 0.0   Gross profit growth   4.5% 20.2% 705.4% -31.5% -19.9% -36.3% -100.0% 0.0%   Employees   5 5 5 5 6 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 20.0% 33.3% -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)   10,479 11,584 94,848 89,396 101,671 46,437 34,204 34,204   Balance sheet change%   16.5% 10.5% 718.8% -5.7% 13.7% -54.3% -26.3% 0.0%   Added value   2,107.0 3,958.0 58,159.0 39,930.0 31,097.0 17,596.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -72 -169 -119 11 -133 -253 -371 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  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 (%)   28.1% 45.5% 85.8% 85.9% 83.4% 73.7% 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 %   21.6% 34.7% 111.5% 45.3% 34.6% 27.4% 0.0% 0.0%   ROI %   35.9% 55.1% 186.9% 74.0% 49.3% 34.6% 0.0% 0.0%   ROE %   35.3% 56.2% 198.6% 75.2% 41.8% 29.2% 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 %   45.1% 48.5% 43.2% 50.8% 68.3% 74.7% 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, %   66.4% 45.1% 22.8% 24.6% 20.6% 25.3% 0.0% 0.0%   Gearing %   34.3% 31.9% 32.6% 21.7% 10.2% 12.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.3% 0.9% 0.6% 26.9% 12.9% 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   1.1 1.1 1.2 1.7 2.1 2.2 0.0 0.0   Current Ratio   1.8 1.9 1.8 2.1 3.2 4.2 0.0 0.0   Cash and cash equivalent   221.0 9.0 95.0 68.0 703.0 0.0 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   4,474.0 5,517.0 42,352.0 46,521.0 69,953.0 35,078.0 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   421 792 11,632 7,986 5,183 2,200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   421 792 11,632 7,986 5,179 2,200 0 0   EBIT / employee   393 763 11,601 7,950 5,153 2,179 0 0   Net earnings / employee   314 581 9,246 6,500 4,004 1,904 0 0