Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SINDAL AUTOOPHUG 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% 1.9% 1.9%   Bankruptcy risk   0.8% 0.8% 0.6% 0.6% 0.6% 1.0% 6.6% 6.5%   Credit score (0-100)   93 93 97 97 98 84 36 37   Credit rating   AA AA AA AA AA A BBB BBB   Credit limit (kDKK)   910.9 926.8 1,003.5 1,134.9 1,285.8 562.8 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   11,215 11,240 11,780 12,727 13,879 11,175 0.0 0.0   EBITDA   2,122 1,588 1,041 2,011 3,054 263 0.0 0.0   EBIT   1,983 1,437 951 1,848 2,894 63.5 0.0 0.0   Pre-tax profit (PTP)   2,056.0 1,554.0 1,020.0 1,930.0 2,981.0 143.4 0.0 0.0   Net earnings   1,602.0 1,209.0 794.0 1,512.0 2,326.0 103.1 0.0 0.0   Pre-tax profit without non-rec. items   2,056 1,554 1,020 1,930 2,981 143 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   683 538 869 1,688 1,438 1,458 0.0 0.0   Shareholders equity total   7,548 7,757 7,551 8,264 9,089 8,692 6,792 6,792   Interest-bearing liabilities   0.0 501 44.0 1,067 1,053 1,313 0.0 0.0   Balance sheet total (assets)   10,016 10,641 11,435 14,242 14,380 13,605 6,792 6,792   Net Debt   -255 -167 -138 1,050 977 1,231 -6,792 -6,792     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   11,215 11,240 11,780 12,727 13,879 11,175 0.0 0.0   Gross profit growth   19.6% 0.2% 4.8% 8.0% 9.1% -19.5% -100.0% 0.0%   Employees   29 29 27 27 27 30 0 0   Employee growth %   3.6% 0.0% -6.9% 0.0% 0.0% 11.1% -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)   10,016 10,641 11,435 14,242 14,380 13,605 6,792 6,792   Balance sheet change%   11.6% 6.2% 7.5% 24.5% 1.0% -5.4% -50.1% 0.0%   Added value   2,122.0 1,588.0 1,041.0 2,011.0 3,057.0 263.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -296 241 656 -410 -179 -1,458 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 (%)   17.7% 12.8% 8.1% 14.5% 20.9% 0.6% 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 %   21.8% 15.2% 9.4% 15.1% 20.9% 1.4% 0.0% 0.0%   ROI %   29.5% 19.6% 12.6% 22.2% 30.2% 1.9% 0.0% 0.0%   ROE %   23.1% 15.8% 10.4% 19.1% 26.8% 1.2% 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 %   75.4% 72.9% 66.0% 58.0% 63.2% 63.9% 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, %   -12.0% -10.5% -13.3% 52.2% 32.0% 467.1% 0.0% 0.0%   Gearing %   0.0% 6.5% 0.6% 12.9% 11.6% 15.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.6% 4.8% 2.0% 1.1% 4.4% 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   1.8 1.3 1.0 0.6 0.8 0.8 0.0 0.0   Current Ratio   3.9 3.7 3.0 2.2 2.5 2.6 0.0 0.0   Cash and cash equivalent   255.0 668.0 182.0 17.0 76.0 82.5 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   6,926.0 7,374.0 7,054.0 6,721.0 7,850.0 7,436.7 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   73 55 39 74 113 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 55 39 74 113 9 0 0   EBIT / employee   68 50 35 68 107 2 0 0   Net earnings / employee   55 42 29 56 86 3 0 0