Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SINDING HOVEDGADE 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 2.4% 2.2% 2.5% 1.5% 2.2% 12.2% 12.0%   Credit score (0-100)   76 65 68 63 76 64 18 19   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   2.4 0.0 0.1 0.0 6.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   241 282 270 209 242 188 0.0 0.0   EBITDA   118 112 164 184 212 6.4 0.0 0.0   EBIT   230 112 164 82.5 212 6.4 0.0 0.0   Pre-tax profit (PTP)   162.7 31.9 112.9 56.4 208.2 -1.3 0.0 0.0   Net earnings   126.5 24.9 88.0 96.8 162.4 -1.0 0.0 0.0   Pre-tax profit without non-rec. items   163 31.9 113 56.4 208 -1.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   5,600 5,701 5,701 3,500 3,500 3,500 0.0 0.0   Shareholders equity total   1,186 1,210 1,298 1,395 1,558 1,557 1,432 1,432   Interest-bearing liabilities   4,070 4,097 3,905 2,437 2,419 2,311 0.0 0.0   Balance sheet total (assets)   5,636 5,703 5,709 4,239 4,239 4,071 1,432 1,432   Net Debt   4,053 4,097 3,905 2,437 2,419 2,311 -1,432 -1,432     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   241 282 270 209 242 188 0.0 0.0   Gross profit growth   0.0% 17.2% -4.2% -22.6% 15.8% -22.3% -100.0% 0.0%   Employees   1 1 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)   5,636 5,703 5,709 4,239 4,239 4,071 1,432 1,432   Balance sheet change%   0.0% 1.2% 0.1% -25.8% -0.0% -3.9% -64.8% 0.0%   Added value   230.0 112.4 163.6 82.5 211.6 6.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,600 101 0 -2,201 0 0 -3,500 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   95.6% 39.8% 60.6% 39.5% 87.4% 3.4% 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 %   4.1% 2.0% 2.9% 2.0% 5.5% 0.6% 0.0% 0.0%   ROI %   4.1% 2.0% 2.9% 2.1% 5.7% 0.7% 0.0% 0.0%   ROE %   10.7% 2.1% 7.0% 7.2% 11.0% -0.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   21.0% 21.2% 22.7% 32.9% 36.7% 38.2% 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, %   3,430.1% 3,645.4% 2,386.9% 1,326.8% 1,143.3% 36,210.7% 0.0% 0.0%   Gearing %   343.3% 338.4% 300.8% 174.7% 155.3% 148.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.0% 1.3% 1.4% 1.0% 1.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.1 0.0 0.0 1.7 2.0 1.7 0.0 0.0   Current Ratio   0.1 0.0 0.0 1.7 2.0 1.7 0.0 0.0   Cash and cash equivalent   17.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -414.5 -469.2 -434.6 316.5 363.6 240.2 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   230 112 164 82 212 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   118 112 164 184 212 6 0 0   EBIT / employee   230 112 164 82 212 6 0 0   Net earnings / employee   126 25 88 97 162 -1 0 0