Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STORM PEDERSEN HOLDING 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.3% 3.3% 1.2% 1.7% 1.1% 1.1% 6.7% 6.7%   Credit score (0-100)   82 56 82 71 83 82 36 36   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   512.6 0.0 4,528.7 252.3 9,377.1 10,554.9 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   -9.3 -17.0 -49.5 -40.7 -182 -288 0.0 0.0   EBITDA   -9.3 -17.0 -1,799 -40.7 -182 -288 0.0 0.0   EBIT   -9.3 -17.0 -1,799 -40.7 -182 -288 0.0 0.0   Pre-tax profit (PTP)   626.4 135,376.0 32,846.5 90,465.0 11,978.0 15,792.6 0.0 0.0   Net earnings   487.7 134,270.7 29,345.3 93,085.0 8,824.5 11,912.3 0.0 0.0   Pre-tax profit without non-rec. items   626 135,376 32,847 90,465 11,978 15,793 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   39,057 169,619 198,942 291,914 300,624 312,418 290,521 290,521   Interest-bearing liabilities   35.1 180 303 263 899 10,943 0.0 0.0   Balance sheet total (assets)   39,271 171,544 202,431 292,612 303,319 325,852 290,521 290,521   Net Debt   -1,155 -56,895 -701 -29,512 -7,230 3,598 -290,521 -290,521     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   -9.3 -17.0 -49.5 -40.7 -182 -288 0.0 0.0   Gross profit growth   -5.4% -82.1% -191.8% 17.8% -347.3% -58.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   39,271 171,544 202,431 292,612 303,319 325,852 290,521 290,521   Balance sheet change%   0.8% 336.8% 18.0% 44.5% 3.7% 7.4% -10.8% 0.0%   Added value   -9.3 -17.0 -1,799.5 -40.7 -181.9 -288.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   100.0% 100.0% 3,636.5% 100.0% 100.0% 100.0% 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 %   1.7% 128.6% 17.6% 42.4% 4.3% 5.1% 0.0% 0.0%   ROI %   1.7% 129.8% 17.9% 42.7% 4.3% 5.1% 0.0% 0.0%   ROE %   1.3% 128.7% 15.9% 37.9% 3.0% 3.9% 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 %   99.5% 98.9% 98.3% 99.8% 99.1% 95.9% 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, %   12,395.9% 335,503.7% 39.0% 72,578.6% 3,975.3% -1,248.5% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.2% 0.1% 0.3% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   132.2% 202.4% 52.8% 5,115.0% 148.2% 3.1% 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   108.2 48.5 17.8 144.1 110.4 9.9 0.0 0.0   Current Ratio   108.2 48.5 17.8 144.1 110.4 9.9 0.0 0.0   Cash and cash equivalent   1,189.8 57,074.3 1,004.6 29,774.4 8,129.0 7,344.4 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   23,001.3 91,470.8 58,724.6 99,909.9 103,397.7 119,507.3 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 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0