Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR- OG INGENIØRFIRMA SVEND PEDERSEN A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   0.7% 0.7% 0.6% 0.6% 0.5% 0.6% 9.9% 10.9%   Credit score (0-100)   94 96 96 96 99 98 24 5   Credit rating   A A A A AA A B B   Credit limit (kDKK)   1,561.9 1,912.6 2,120.1 2,604.5 2,251.6 2,799.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,914 17,764 18,775 21,515 17,916 23,348 0.0 0.0   EBITDA   4,945 6,815 8,593 10,141 5,139 9,309 0.0 0.0   EBIT   2,960 4,505 6,188 7,498 2,198 6,581 0.0 0.0   Pre-tax profit (PTP)   2,964.0 4,623.0 6,285.0 7,585.0 2,378.0 6,644.4 0.0 0.0   Net earnings   2,325.0 3,637.0 4,922.0 5,931.0 1,919.0 5,204.2 0.0 0.0   Pre-tax profit without non-rec. items   2,964 4,623 6,285 7,585 2,378 6,644 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   12,378 12,532 13,079 13,695 13,366 12,784 0.0 0.0   Shareholders equity total   10,730 13,042 15,965 19,447 16,366 19,769 13,332 13,332   Interest-bearing liabilities   2,445 1,534 3,074 910 5,042 286 0.0 0.0   Balance sheet total (assets)   29,900 32,936 32,935 34,575 32,244 33,118 13,332 13,332   Net Debt   -1,706 -2,380 3,074 -102 1,423 -2,589 -13,332 -13,332     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   15,914 17,764 18,775 21,515 17,916 23,348 0.0 0.0   Gross profit growth   3.0% 11.6% 5.7% 14.6% -16.7% 30.3% -100.0% 0.0%   Employees   30,000 29 28 29 32 30 0 0   Employee growth %   3.4% -99.9% -3.4% 3.6% 10.3% -6.3% -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)   29,900 32,936 32,935 34,575 32,244 33,118 13,332 13,332   Balance sheet change%   26.0% 10.2% -0.0% 5.0% -6.7% 2.7% -59.7% 0.0%   Added value   2,960.0 4,505.0 6,188.0 7,498.0 2,198.0 6,581.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,756 -2,156 -1,858 -2,027 -3,270 -3,310 -12,784 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   18.6% 25.4% 33.0% 34.9% 12.3% 28.2% 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 %   11.5% 15.0% 19.3% 22.7% 7.3% 20.5% 0.0% 0.0%   ROI %   18.1% 26.3% 32.0% 34.4% 10.4% 28.7% 0.0% 0.0%   ROE %   23.1% 30.6% 33.9% 33.5% 10.7% 28.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   35.9% 39.6% 48.5% 56.2% 50.8% 59.7% 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, %   -34.5% -34.9% 35.8% -1.0% 27.7% -27.8% 0.0% 0.0%   Gearing %   22.8% 11.8% 19.3% 4.7% 30.8% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.6% 2.8% 3.6% 2.1% 1.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.3 1.3 1.4 1.7 1.4 1.8 0.0 0.0   Current Ratio   1.3 1.3 1.4 1.7 1.4 1.8 0.0 0.0   Cash and cash equivalent   4,151.0 3,914.0 0.0 1,012.0 3,619.0 2,875.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   3,677.0 3,990.0 5,868.0 8,174.0 5,277.0 8,840.1 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 155 221 259 69 219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 235 307 350 161 310 0 0   EBIT / employee   0 155 221 259 69 219 0 0   Net earnings / employee   0 125 176 205 60 173 0 0