Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SN GROUP ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   2.2% 1.5% 1.7% 1.5% 1.6% 1.5% 12.6% 10.2%   Credit score (0-100)   68 78 74 76 73 76 18 24   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 4.3 1.1 5.8 2.4 6.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   81 354 155 349 286 196 196 196   Gross profit   78.1 351 150 345 282 190 0.0 0.0   EBITDA   78.1 351 150 345 282 190 0.0 0.0   EBIT   78.1 351 150 345 282 190 0.0 0.0   Pre-tax profit (PTP)   55.5 313.4 114.3 320.9 229.4 166.7 0.0 0.0   Net earnings   60.8 322.2 121.2 320.9 224.7 189.4 0.0 0.0   Pre-tax profit without non-rec. items   55.5 313 114 321 229 167 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   918 1,134 1,147 1,357 1,482 1,561 806 806   Interest-bearing liabilities   583 530 351 290 182 278 0.0 0.0   Balance sheet total (assets)   1,834 2,019 2,354 2,418 2,020 2,084 806 806   Net Debt   583 530 351 290 182 278 -806 -806     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   81 354 155 349 286 196 196 196   Net sales growth   7.3% 336.8% -56.3% 125.1% -18.0% -31.5% 0.0% 0.0%   Gross profit   78.1 351 150 345 282 190 0.0 0.0   Gross profit growth   7.3% 349.6% -57.2% 129.8% -18.3% -32.5% -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)   1,834 2,019 2,354 2,418 2,020 2,084 806 806   Balance sheet change%   16.5% 10.1% 16.6% 2.7% -16.5% 3.2% -61.3% 0.0%   Added value   78.1 351.2 150.2 345.2 282.0 190.3 0.0 0.0   Added value %   96.3% 99.2% 97.0% 99.1% 98.7% 97.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 1.0 -1.0 -2.0 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   96.3% 99.2% 97.0% 99.1% 98.7% 97.2% 0.0% 0.0%   EBIT %   96.3% 99.2% 97.0% 99.1% 98.7% 97.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   75.0% 91.0% 78.3% 92.1% 78.6% 96.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   75.0% 91.0% 78.3% 92.1% 78.6% 96.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   68.4% 88.5% 73.8% 92.1% 80.3% 85.2% 0.0% 0.0%   ROA %   4.6% 18.2% 6.9% 14.6% 12.8% 9.3% 0.0% 0.0%   ROI %   5.5% 22.2% 9.5% 22.1% 17.2% 10.9% 0.0% 0.0%   ROE %   6.5% 31.4% 10.6% 25.6% 15.8% 12.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   50.0% 56.2% 48.7% 56.1% 73.4% 74.9% 100.0% 100.0%   Relative indebtedness %   1,130.2% 249.8% 779.5% 304.3% 188.2% 266.8% 0.0% 0.0%   Relative net indebtedness %   1,130.2% 249.8% 779.5% 304.3% 188.2% 266.8% -411.8% -411.8%   Net int. bear. debt to EBITDA, %   746.3% 151.1% 233.7% 84.0% 64.4% 145.8% 0.0% 0.0%   Gearing %   63.5% 46.8% 30.6% 21.4% 12.3% 17.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 6.8% 8.1% 8.5% 23.2% 10.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 0.5 0.4 0.6 0.3 0.4 0.0 0.0   Current Ratio   0.7 0.5 0.4 0.6 0.3 0.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 %   629.0% 122.8% 175.2% 182.6% 53.4% 112.8% 411.8% 411.8%   Net working capital   -175.6 -450.1 -429.7 -424.0 -385.2 -301.6 0.0 0.0   Net working capital %   -216.5% -127.1% -277.5% -121.7% -134.8% -154.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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