Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STUHR ELEKTRONIK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   5.4% 5.2% 5.7% 6.2% 5.9% 3.4% 12.2% 12.2%   Credit score (0-100)   43 44 40 37 38 53 19 19   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   559 692 724 794 770 792 0.0 0.0   EBITDA   54.8 72.4 161 97.6 142 198 0.0 0.0   EBIT   50.9 71.6 151 87.9 132 188 0.0 0.0   Pre-tax profit (PTP)   48.8 69.2 148.5 85.0 126.4 187.2 0.0 0.0   Net earnings   37.9 53.8 115.6 66.3 98.4 146.1 0.0 0.0   Pre-tax profit without non-rec. items   48.8 69.2 148 85.0 126 187 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 95.9 86.3 76.6 66.9 57.2 0.0 0.0   Shareholders equity total   371 316 321 275 373 519 394 394   Interest-bearing liabilities   30.6 45.2 32.5 148 77.9 56.9 0.0 0.0   Balance sheet total (assets)   587 683 565 616 634 858 394 394   Net Debt   -52.0 -52.6 -48.7 80.0 71.3 -154 -394 -394     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   559 692 724 794 770 792 0.0 0.0   Gross profit growth   -19.8% 23.8% 4.5% 9.7% -3.0% 2.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   587 683 565 616 634 858 394 394   Balance sheet change%   -12.4% 16.4% -17.3% 9.0% 2.9% 35.3% -54.0% 0.0%   Added value   54.8 72.4 161.0 97.6 141.9 197.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 95 -19 -19 -19 -19 -57 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   9.1% 10.3% 20.9% 11.1% 17.2% 23.7% 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 %   8.1% 11.3% 24.1% 14.9% 21.2% 25.3% 0.0% 0.0%   ROI %   11.8% 18.8% 41.8% 22.4% 30.0% 36.4% 0.0% 0.0%   ROE %   9.4% 15.7% 36.2% 22.2% 30.4% 32.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   63.2% 46.3% 56.9% 44.6% 58.9% 60.6% 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, %   -94.9% -72.6% -30.3% 81.9% 50.3% -78.0% 0.0% 0.0%   Gearing %   8.3% 14.3% 10.1% 54.0% 20.9% 11.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 6.5% 4.2% 3.2% 5.1% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 1.0 1.6 1.1 1.4 2.0 0.0 0.0   Current Ratio   2.7 1.5 2.1 1.5 2.0 2.6 0.0 0.0   Cash and cash equivalent   82.6 97.7 81.2 68.4 6.6 210.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   370.6 178.5 226.6 163.7 268.7 463.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   27 36 81 49 71 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 36 81 49 71 99 0 0   EBIT / employee   25 36 76 44 66 94 0 0   Net earnings / employee   19 27 58 33 49 73 0 0