Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STG. 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 N/A 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% 6.0% 6.0%   Bankruptcy risk   7.3% 0.0% 9.8% 5.3% 5.2% 7.2% 14.9% 14.9%   Credit score (0-100)   34 0 25 41 42 33 14 14   Credit rating   BBB N/A BB 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 N/A 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   378 0.0 2,040 15.3 48.2 119 0.0 0.0   EBITDA   366 0.0 2,040 10.3 48.2 119 0.0 0.0   EBIT   319 0.0 2,040 7.8 36.8 87.9 0.0 0.0   Pre-tax profit (PTP)   327.4 0.0 2,093.3 6.5 31.5 41.1 0.0 0.0   Net earnings   268.0 0.0 1,630.7 5.0 24.5 31.6 0.0 0.0   Pre-tax profit without non-rec. items   327 0.0 2,093 6.5 31.5 41.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   9.0 0.0 0.0 99.5 97.8 0.0 0.0 0.0   Shareholders equity total   389 0.0 2,020 395 419 451 323 323   Interest-bearing liabilities   1,822 0.0 5.9 1,576 2,109 1,993 0.0 0.0   Balance sheet total (assets)   4,078 0.0 2,506 2,304 2,565 2,514 323 323   Net Debt   1,794 0.0 -174 1,576 1,926 1,763 -323 -323     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 N/A 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   378 0.0 2,040 15.3 48.2 119 0.0 0.0   Gross profit growth   470.3% -100.0% 0.0% -99.2% 214.3% 147.4% -100.0% 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)   4,078 0 2,506 2,304 2,565 2,514 323 323   Balance sheet change%   34.5% -100.0% 0.0% -8.0% 11.3% -2.0% -87.2% 0.0%   Added value   365.7 0.0 2,040.0 10.3 39.4 119.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 -9 0 97 -13 -129 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 N/A 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 (%)   84.5% 0.0% 100.0% 50.7% 76.4% 73.8% 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 %   10.1% 0.0% 84.3% 0.6% 1.5% 4.1% 0.0% 0.0%   ROI %   16.9% 0.0% 104.2% 0.7% 1.6% 4.2% 0.0% 0.0%   ROE %   105.0% 0.0% 80.7% 0.4% 6.0% 7.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   9.5% 0.0% 80.6% 17.1% 16.3% 17.9% 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, %   490.6% 0.0% -8.5% 15,266.4% 3,997.5% 1,479.1% 0.0% 0.0%   Gearing %   468.1% 0.0% 0.3% 399.2% 502.9% 441.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.0% 627.4% 1.0% 0.3% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.6 0.0 1.4 1.2 1.1 1.2 0.0 0.0   Current Ratio   1.1 0.0 5.2 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   27.8 0.0 179.8 0.2 183.4 229.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 N/A 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   380.2 0.0 2,019.9 295.5 324.3 451.0 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  2018 2019/6 2019 N/A 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   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