Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Snehvidegaarden 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.4% 1.6% 1.4% 1.5% 2.6% 2.5% 8.2% 8.0%   Credit score (0-100)   80 76 77 75 61 61 30 31   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   60.1 20.0 59.7 55.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,627 1,332 1,382 1,338 1,459 1,393 0.0 0.0   EBITDA   1,627 1,332 1,382 1,338 1,459 1,393 0.0 0.0   EBIT   1,654 3,632 1,382 2,638 -40.8 893 0.0 0.0   Pre-tax profit (PTP)   1,530.0 3,546.0 1,261.7 2,515.5 -497.6 21.9 0.0 0.0   Net earnings   1,192.0 2,766.0 984.1 1,962.1 -388.1 17.1 0.0 0.0   Pre-tax profit without non-rec. items   1,530 3,546 1,262 2,516 -498 21.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   31,401 33,700 33,700 35,000 33,500 33,000 0.0 0.0   Shareholders equity total   6,010 8,776 9,760 11,722 11,334 11,351 11,101 11,101   Interest-bearing liabilities   22,290 22,340 22,185 22,415 22,408 22,781 0.0 0.0   Balance sheet total (assets)   34,404 37,017 37,249 39,323 38,079 37,804 11,101 11,101   Net Debt   21,719 21,778 21,952 21,800 22,286 22,664 -11,101 -11,101     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,627 1,332 1,382 1,338 1,459 1,393 0.0 0.0   Gross profit growth   36.6% -18.1% 3.8% -3.2% 9.1% -4.6% -100.0% 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)   34,404 37,017 37,249 39,323 38,079 37,804 11,101 11,101   Balance sheet change%   0.6% 7.6% 0.6% 5.6% -3.2% -0.7% -70.6% 0.0%   Added value   1,654.0 3,632.0 1,382.2 2,637.5 -40.8 892.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   80 2,299 0 1,300 -1,500 -500 -33,000 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 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   101.7% 272.7% 100.0% 197.2% -2.8% 64.1% 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 %   5.1% 10.3% 3.9% 7.0% 0.4% 2.9% 0.0% 0.0%   ROI %   5.3% 10.7% 4.0% 7.2% 0.4% 3.1% 0.0% 0.0%   ROE %   22.0% 37.4% 10.6% 18.3% -3.4% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   17.5% 23.7% 26.3% 29.9% 29.9% 30.1% 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, %   1,334.9% 1,635.0% 1,588.2% 1,629.8% 1,527.3% 1,627.5% 0.0% 0.0%   Gearing %   370.9% 254.6% 227.3% 191.2% 197.7% 200.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.6% 0.8% 0.7% 2.9% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.2 1.6 1.6 1.8 1.6 0.0 0.0   Current Ratio   1.1 1.2 1.5 1.6 1.7 1.6 0.0 0.0   Cash and cash equivalent   571.0 562.0 232.6 615.4 121.7 116.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   204.0 557.0 1,142.0 1,577.5 1,904.8 1,752.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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