Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STENSGAARDEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.9% 5.3% 3.9% 3.5% 4.3% 8.3% 8.3%   Credit score (0-100)   74 70 41 50 52 48 29 29   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   7.4 2.6 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   204 248 -188 -60.1 -49.3 -197 0.0 0.0   EBITDA   50.8 -272 -390 -255 -409 -557 0.0 0.0   EBIT   -105 -295 -409 -255 -409 -557 0.0 0.0   Pre-tax profit (PTP)   2,064.3 1,345.3 356.8 -225.5 769.5 1,271.7 0.0 0.0   Net earnings   1,604.3 1,291.4 245.4 -231.5 650.0 995.4 0.0 0.0   Pre-tax profit without non-rec. items   2,064 1,345 357 -226 769 1,272 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,492 840 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,342 10,634 10,879 10,548 10,198 10,193 8,693 8,693   Interest-bearing liabilities   5,672 415 3,043 1,680 2,283 2,725 0.0 0.0   Balance sheet total (assets)   16,160 11,754 13,957 12,260 12,525 13,044 8,693 8,693   Net Debt   -1,911 -9,958 -10,218 -9,802 -9,602 -9,946 -8,693 -8,693     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   204 248 -188 -60.1 -49.3 -197 0.0 0.0   Gross profit growth   140.9% 21.5% 0.0% 68.1% 18.0% -300.4% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -152.9 -520.0 -202.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,160 11,754 13,957 12,260 12,525 13,044 8,693 8,693   Balance sheet change%   4.6% -27.3% 18.7% -12.2% 2.2% 4.1% -33.4% 0.0%   Added value   203.7 247.5 -188.3 -255.1 -409.3 -557.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -312 -7,674 -859 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -51.6% -119.0% 217.1% 424.4% 830.3% 282.4% 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 %   13.8% 10.9% 3.9% 4.1% 7.1% 11.1% 0.0% 0.0%   ROI %   14.1% 11.4% 4.0% 4.1% 7.1% 11.2% 0.0% 0.0%   ROE %   18.8% 12.9% 2.3% -2.2% 6.3% 9.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   57.8% 90.5% 78.0% 86.0% 81.4% 78.1% 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, %   -3,763.7% 3,654.9% 2,618.1% 3,842.4% 2,346.0% 1,784.4% 0.0% 0.0%   Gearing %   60.7% 3.9% 28.0% 15.9% 22.4% 26.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 5.8% 8.5% 32.5% 5.5% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.2 14.4 4.3 6.8 5.1 4.4 0.0 0.0   Current Ratio   3.2 14.9 4.5 7.2 5.4 4.6 0.0 0.0   Cash and cash equivalent   7,582.8 10,373.3 13,260.8 11,482.1 11,884.7 12,671.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -2,285.1 531.9 -2,381.4 -934.3 -1,686.9 -2,478.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -255 -409 -557 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -255 -409 -557 0 0   EBIT / employee   0 0 0 -255 -409 -557 0 0   Net earnings / employee   0 0 0 -232 650 995 0 0