Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOLBJERG MINK 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% 1.1% 1.1%   Bankruptcy risk   4.4% 3.6% 4.3% 3.2% 1.3% 1.2% 8.6% 8.6%   Credit score (0-100)   48 53 48 54 80 80 29 29   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 426.1 485.3 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   -150 -5,031 -7,616 -1,823 11,976 14,090 0.0 0.0   EBITDA   -6,105 -8,184 -10,732 -2,289 11,685 13,906 0.0 0.0   EBIT   -7,588 -9,551 -11,989 -3,515 10,482 12,707 0.0 0.0   Pre-tax profit (PTP)   -8,203.9 -10,530.8 -13,203.9 -5,817.3 9,522.4 11,979.3 0.0 0.0   Net earnings   -6,403.4 -8,225.4 -10,291.5 -4,538.3 11,297.7 12,164.1 0.0 0.0   Pre-tax profit without non-rec. items   -8,204 -10,531 -13,204 -5,817 9,522 11,979 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   14,752 13,421 12,164 10,938 9,735 8,535 0.0 0.0   Shareholders equity total   28,644 20,106 9,814 5,276 16,574 14,738 4,488 4,488   Interest-bearing liabilities   24,919 24,943 26,317 38,060 23,198 14,083 0.0 0.0   Balance sheet total (assets)   62,322 59,147 51,632 43,715 40,003 30,078 4,488 4,488   Net Debt   24,919 24,943 26,317 38,013 20,976 9,950 -4,488 -4,488     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   -150 -5,031 -7,616 -1,823 11,976 14,090 0.0 0.0   Gross profit growth   0.0% -3,254.5% -51.4% 76.1% 0.0% 17.7% -100.0% 0.0%   Employees   11 5 5 2 1 0 0 0   Employee growth %   0.0% -54.5% 0.0% -60.0% -50.0% -100.0% 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)   62,322 59,147 51,632 43,715 40,003 30,078 4,488 4,488   Balance sheet change%   -8.0% -5.1% -12.7% -15.3% -8.5% -24.8% -85.1% 0.0%   Added value   -6,104.5 -8,184.2 -10,731.6 -2,288.5 11,708.4 13,906.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,079 -2,698 -2,514 -2,452 -2,406 -2,399 -8,535 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 (%)   5,059.5% 189.8% 157.4% 192.8% 87.5% 90.2% 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 %   -11.3% -15.4% -21.5% -7.2% 25.3% 36.4% 0.0% 0.0%   ROI %   -13.0% -18.9% -29.3% -8.6% 25.5% 37.2% 0.0% 0.0%   ROE %   -20.1% -33.7% -68.8% -60.1% 103.4% 77.7% 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 %   46.0% 34.0% 19.0% 12.1% 41.4% 49.0% 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, %   -408.2% -304.8% -245.2% -1,661.0% 179.5% 71.6% 0.0% 0.0%   Gearing %   87.0% 124.1% 268.1% 721.4% 140.0% 95.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.7% 5.1% 7.5% 3.5% 4.1% 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   0.3 0.3 0.3 0.3 0.5 0.5 0.0 0.0   Current Ratio   1.2 1.0 0.8 0.7 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 47.4 2,222.3 4,132.5 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   7,067.2 -59.3 -8,627.1 -11,568.1 932.5 296.2 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   -555 -1,637 -2,146 -1,144 11,708 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -555 -1,637 -2,146 -1,144 11,685 0 0 0   EBIT / employee   -690 -1,910 -2,398 -1,757 10,482 0 0 0   Net earnings / employee   -582 -1,645 -2,058 -2,269 11,298 0 0 0