Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SHELL GLAMSBJERG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   6.1% 4.9% 7.8% 7.1% 5.2% 9.5% 20.5% 17.8%   Credit score (0-100)   40 46 33 34 41 25 4 8   Credit rating   BBB BBB BB BBB BBB BB B B   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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   825 974 938 961 943 731 0.0 0.0   EBITDA   64.2 160 18.0 145 107 -22.2 0.0 0.0   EBIT   7.3 99.5 -49.0 74.0 31.0 -364 0.0 0.0   Pre-tax profit (PTP)   -96.9 14.8 -143.0 -25.0 -68.0 -440.9 0.0 0.0   Net earnings   -84.5 -266.5 -143.0 -25.0 -68.0 -490.9 0.0 0.0   Pre-tax profit without non-rec. items   -96.9 14.8 -143 -25.0 -68.0 -441 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   2,075 2,054 2,019 1,967 1,916 1,575 0.0 0.0   Shareholders equity total   639 372 229 204 137 -354 -1,679 -1,679   Interest-bearing liabilities   606 649 627 514 1,954 1,945 1,679 1,679   Balance sheet total (assets)   3,204 2,806 2,915 2,968 2,738 2,154 0.0 0.0   Net Debt   539 572 528 444 1,871 1,861 1,679 1,679     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   825 974 938 961 943 731 0.0 0.0   Gross profit growth   -3.6% 18.0% -3.7% 2.5% -1.9% -22.4% -100.0% 0.0%   Employees   0 0 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   3,204 2,806 2,915 2,968 2,738 2,154 0 0   Balance sheet change%   0.7% -12.4% 3.9% 1.8% -7.7% -21.3% -100.0% 0.0%   Added value   7.3 99.5 -49.0 74.0 31.0 -363.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -81 -102 -123 -127 -682 -1,575 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   0.9% 10.2% -5.2% 7.7% 3.3% -49.7% 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 %   0.2% 3.3% -1.7% 2.5% 1.1% -13.9% 0.0% 0.0%   ROI %   0.5% 8.8% -5.2% 9.4% 2.2% -18.0% 0.0% 0.0%   ROE %   -4.4% -52.7% -47.6% -11.5% -39.9% -42.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   19.9% 13.3% 7.9% 6.9% 5.0% -14.1% -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, %   840.1% 358.1% 2,933.3% 306.2% 1,748.6% -8,385.3% 0.0% 0.0%   Gearing %   94.8% 174.4% 273.8% 252.0% 1,426.3% -549.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 13.5% 14.7% 17.4% 8.0% 4.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.2 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.5 0.4 0.3 0.4 0.3 0.2 0.0 0.0   Cash and cash equivalent   66.8 77.5 99.0 70.0 83.0 83.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -1,057.4 -1,336.6 -1,579.0 -1,585.0 -1,634.0 -1,719.3 -839.5 -839.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -16 25 16 -182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 6 48 54 -11 0 0   EBIT / employee   0 0 -16 25 16 -182 0 0   Net earnings / employee   0 0 -48 -8 -34 -245 0 0