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  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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   20.4% 17.1% 16.4% 5.3% 3.6% 3.7% 10.9% 10.7%   Credit score (0-100)   6 9 10 42 51 52 22 23   Credit rating   B BB 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)  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   -9.9 -8.8 504 782 1,077 629 0.0 0.0   EBITDA   -9.9 -8.8 357 434 718 270 0.0 0.0   EBIT   -9.9 -8.8 338 388 630 179 0.0 0.0   Pre-tax profit (PTP)   -9.9 -8.8 1,195.9 382.3 627.4 167.1 0.0 0.0   Net earnings   -9.9 -8.8 1,121.8 297.5 489.0 128.3 0.0 0.0   Pre-tax profit without non-rec. items   -9.9 -8.8 1,196 382 627 167 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   0.0 0.0 211 363 311 334 0.0 0.0   Shareholders equity total   -847 -856 266 564 935 941 749 749   Interest-bearing liabilities   848 858 0.0 2.6 0.7 4.8 0.0 0.0   Balance sheet total (assets)   1.3 2.8 529 904 1,311 1,181 749 749   Net Debt   848 858 -256 -255 -882 -817 -749 -749     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   -9.9 -8.8 504 782 1,077 629 0.0 0.0   Gross profit growth   -43.4% 10.7% 0.0% 55.1% 37.8% -41.6% -100.0% 0.0%   Employees   0 0 1 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 3 529 904 1,311 1,181 749 749   Balance sheet change%   14.6% 114.4% 18,999.9% 70.7% 45.1% -9.9% -36.6% 0.0%   Added value   -9.9 -8.8 356.9 434.1 676.7 270.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 192 105 -139 -69 -334 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 1.0 2.0 3.0 4.0 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 (%)   100.0% 100.0% 67.1% 49.6% 58.5% 28.4% 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 %   -1.2% -1.0% 172.5% 54.1% 56.9% 14.4% 0.0% 0.0%   ROI %   -1.2% -1.0% 211.0% 89.5% 81.6% 18.7% 0.0% 0.0%   ROE %   -815.0% -434.0% 834.5% 71.7% 65.3% 13.7% 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 %   -99.8% -99.7% 52.1% 63.7% 71.3% 79.7% 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, %   -8,597.8% -9,746.5% -71.7% -58.8% -122.8% -302.3% 0.0% 0.0%   Gearing %   -100.2% -100.3% 0.0% 0.5% 0.1% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 409.3% 186.4% 428.3% 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   0.0 0.0 1.3 1.8 2.8 3.8 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.7 2.8 3.8 0.0 0.0   Cash and cash equivalent   0.3 0.2 255.7 257.7 882.3 821.7 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   -846.9 -855.7 50.4 224.3 643.6 626.0 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 0 357 434 677 270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 357 434 718 270 0 0   EBIT / employee   0 0 338 388 630 179 0 0   Net earnings / employee   0 0 1,122 298 489 128 0 0