Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Solar Service Danmark 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   13.5% 15.8% 13.6% 5.9% 3.4% 2.1% 10.3% 10.3%   Credit score (0-100)   18 13 16 38 54 66 24 24   Credit rating   BB BB BB BBB BBB A BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 0.0 0.1 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   -6.9 -9.9 -8.8 504 782 1,077 0.0 0.0   EBITDA   -6.9 -9.9 -8.8 357 434 718 0.0 0.0   EBIT   -6.9 -9.9 -8.8 338 388 630 0.0 0.0   Pre-tax profit (PTP)   812.2 -9.9 -8.8 1,195.9 382.3 627.4 0.0 0.0   Net earnings   812.2 -9.9 -8.8 1,121.8 297.5 489.0 0.0 0.0   Pre-tax profit without non-rec. items   812 -9.9 -8.8 1,196 382 627 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   0.0 0.0 0.0 211 363 311 0.0 0.0   Shareholders equity total   -837 -847 -856 266 564 935 688 688   Interest-bearing liabilities   838 848 858 0.0 2.6 0.7 0.0 0.0   Balance sheet total (assets)   1.1 1.3 2.8 529 904 1,311 688 688   Net Debt   838 848 858 -256 -255 -882 -688 -688     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   -6.9 -9.9 -8.8 504 782 1,077 0.0 0.0   Gross profit growth   60.5% -43.4% 10.7% 0.0% 55.1% 37.8% -100.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1 1 3 529 904 1,311 688 688   Balance sheet change%   -61.4% 14.6% 114.4% 18,999.9% 70.7% 45.1% -47.5% 0.0%   Added value   -6.9 -9.9 -8.8 356.9 406.6 717.6 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 0 192 105 -139 -311 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 1.0 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 67.1% 49.6% 58.5% 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 %   65.2% -1.2% -1.0% 172.5% 54.1% 56.9% 0.0% 0.0%   ROI %   65.3% -1.2% -1.0% 211.0% 89.5% 81.6% 0.0% 0.0%   ROE %   40,110.2% -815.0% -434.0% 834.5% 71.7% 65.3% 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 %   -99.9% -99.8% -99.7% 52.1% 63.7% 72.6% 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, %   -12,184.4% -8,597.8% -9,746.5% -71.7% -58.8% -122.8% 0.0% 0.0%   Gearing %   -100.1% -100.2% -100.3% 0.0% 0.5% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.3% 409.3% 162.8% 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   0.0 0.0 0.0 1.3 1.8 3.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.2 1.7 2.8 0.0 0.0   Cash and cash equivalent   0.1 0.3 0.2 255.7 257.7 882.3 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   -837.0 -846.9 -855.7 50.4 224.3 643.6 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   0 0 0 357 407 718 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 357 434 718 0 0   EBIT / employee   0 0 0 338 388 630 0 0   Net earnings / employee   0 0 0 1,122 298 489 0 0