Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ADAM STILLADSER 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 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   6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1% 6.1%   Bankruptcy risk   0.9% 0.9% 1.1% 0.8% 2.7% 4.1% 9.6% 9.4%   Credit score (0-100)   91 90 84 90 60 48 26 26   Credit rating   A A A AA BBB BBB BB BB   Credit limit (kDKK)   378.9 411.8 236.7 512.9 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 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   8,266 8,841 8,811 9,778 9,301 8,708 0.0 0.0   EBITDA   1,618 1,708 1,440 1,711 747 452 0.0 0.0   EBIT   819 848 511 616 -468 -764 0.0 0.0   Pre-tax profit (PTP)   619.8 605.5 372.7 456.2 -781.3 -1,164.8 0.0 0.0   Net earnings   473.8 455.4 286.2 347.3 -622.5 -936.7 0.0 0.0   Pre-tax profit without non-rec. items   620 606 373 456 -781 -1,165 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   6,445 6,074 6,966 8,061 7,247 6,292 0.0 0.0   Shareholders equity total   2,867 3,323 3,609 3,956 3,334 2,397 2,272 2,272   Interest-bearing liabilities   2,600 2,486 1,718 3,370 3,732 4,598 0.0 0.0   Balance sheet total (assets)   9,152 8,347 9,539 12,217 10,438 9,774 2,272 2,272   Net Debt   2,600 2,486 1,718 3,370 3,732 4,598 -2,272 -2,272     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   8,266 8,841 8,811 9,778 9,301 8,708 0.0 0.0   Gross profit growth   15.5% 7.0% -0.3% 11.0% -4.9% -6.4% -100.0% 0.0%   Employees   13 11 12 12 13 12 0 0   Employee growth %   18.2% -15.4% 9.1% 0.0% 8.3% -7.7% -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)   9,152 8,347 9,539 12,217 10,438 9,774 2,272 2,272   Balance sheet change%   7.0% -8.8% 14.3% 28.1% -14.6% -6.4% -76.8% 0.0%   Added value   1,617.8 1,708.5 1,440.1 1,711.4 627.4 452.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -862 -1,232 -37 -1 -2,029 -2,171 -6,292 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 -1.0 -2.0 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 (%)   9.9% 9.6% 5.8% 6.3% -5.0% -8.8% 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 %   9.6% 10.1% 6.1% 6.1% -3.9% -7.1% 0.0% 0.0%   ROI %   11.9% 12.2% 8.0% 8.0% -4.7% -8.4% 0.0% 0.0%   ROE %   18.0% 14.7% 8.3% 9.2% -17.1% -32.7% 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 %   31.3% 39.8% 37.8% 32.4% 31.9% 24.5% 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, %   160.7% 145.5% 119.3% 196.9% 499.3% 1,017.0% 0.0% 0.0%   Gearing %   90.7% 74.8% 47.6% 85.2% 111.9% 191.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.4% 10.8% 8.3% 7.9% 9.7% 10.8% 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   0.6 0.6 0.6 0.7 0.6 0.6 0.0 0.0   Current Ratio   0.6 0.6 0.6 0.7 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -1,805.3 -1,393.9 -2,104.0 -1,621.4 -2,043.8 -2,686.1 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  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   124 155 120 143 48 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   124 155 120 143 57 38 0 0   EBIT / employee   63 77 43 51 -36 -64 0 0   Net earnings / employee   36 41 24 29 -48 -78 0 0