Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STREJOPI HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... 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% 1.2% 1.2%   Bankruptcy risk   9.0% 15.9% 16.5% 16.3% 12.9% 10.3% 16.0% 16.0%   Credit score (0-100)   29 13 10 10 17 23 12 12   Credit rating   BB BB BB BB BB BB 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)  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 28 0 0 0   Gross profit   -10.8 -11.2 -11.2 -10.0 22.2 -5.5 0.0 0.0   EBITDA   -10.8 -11.2 -11.2 -10.0 22.2 -5.5 0.0 0.0   EBIT   -10.8 -11.2 -11.2 -10.0 2.2 -5.5 0.0 0.0   Pre-tax profit (PTP)   -10.8 -11.2 -11.2 -10.0 2.2 -5.5 0.0 0.0   Net earnings   -10.8 -11.2 -11.2 -10.0 2.2 -5.5 0.0 0.0   Pre-tax profit without non-rec. items   -10.8 -11.2 -11.2 -10.0 2.2 -5.5 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   39.9 39.9 39.9 39.9 13.6 20.7 -474 -474   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 474 474   Balance sheet total (assets)   39.9 39.9 39.9 39.9 19.9 19.9 0.0 0.0   Net Debt   -0.0 0.0 0.0 0.0 0.0 0.0 474 474     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 28 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   -10.8 -11.2 -11.2 -10.0 22.2 -5.5 0.0 0.0   Gross profit growth   -6.6% -3.2% -0.4% 11.0% 0.0% 0.0% 0.0% 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)   40 40 40 40 20 20 0 0   Balance sheet change%   0.0% -0.0% 0.0% 0.0% -50.0% 0.0% -100.0% 0.0%   Added value   -10.8 -11.2 -11.2 -10.0 2.2 -5.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 7.9% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -20 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 1.0 -1.0 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% 79.2% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 7.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 10.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 7.9% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 79.2% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 7.9% 0.0% 0.0% 0.0%   ROA %   -27.1% -28.0% -28.1% -25.0% 7.4% -27.4% 0.0% 0.0%   ROI %   -27.1% -28.0% -28.1% -25.0% 8.3% -31.9% 0.0% 0.0%   ROE %   -27.1% -28.0% -28.1% -25.0% 8.3% -31.9% 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 %   100.0% 100.0% 100.0% 100.0% 68.2% 96.5% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 22.7% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 22.7% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0.0 0.0 -0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 -0.0 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   0.0 0.0 0.0 0.0 -6.4 0.8 -237.0 -237.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -22.7% 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 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