Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SYSTRA DANMARK A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.6% 3.7% 3.6%   Credit score (0-100)   0 0 0 0 0 97 52 52   Credit rating   N/A N/A N/A N/A N/A AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 20.9 22.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Net sales   0 0 0 0 577 591 591 591   Gross profit   0.0 0.0 0.0 0.0 391 417 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 47.3 41.9 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 36.8 33.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 36.9 33.9 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 24.5 25.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 36.9 33.9 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Tangible assets total   0.0 0.0 0.0 0.0 11.1 11.6 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 88.1 88.3 39.1 39.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4.3 10.9 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 239 268 39.1 39.1   Net Debt   0.0 0.0 0.0 0.0 -40.0 -71.4 -23.0 -23.0     See the entire balance sheet 1.0 Volume  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Net sales   0 0 0 0 577 591 591 591   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 2.4% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 391 417 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 6.9% -100.0% 0.0%   Employees   0 0 0 0 547 581 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 6.2% -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)   0 0 0 0 239 268 39 39   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 11.8% -85.4% 0.0%   Added value   0.0 0.0 0.0 0.0 36.8 41.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 6.4% 7.1% 0.0% 0.0%   Investments   0 0 0 0 19 -10 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 8.2% 7.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 6.4% 5.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 9.4% 8.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 4.2% 4.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 6.1% 5.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 6.4% 5.7% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 16.1% 13.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 34.3% 31.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 27.8% 28.5% 0.0% 0.0%   1.0 Solidity  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 38.4% 35.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 23.5% 28.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 15.8% 14.5% -3.9% -3.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -84.7% -170.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 4.9% 12.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 74.7% 11.2% 0.0% 0.0%   1.0 Liquidity  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.7 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 44.4 82.3 0.0 0.0   1.0 Capital use efficiency  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 48.2 54.7 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 59.7 79.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 35.4% 39.6% 3.9% 3.9%   Net working capital   0.0 0.0 0.0 0.0 76.0 69.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 13.2% 11.7% 0.0% 0.0%   1.0 Employee efficiency  2007 N/A 2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 2013/3 2013e N/A 2014e N/A Net sales / employee   0 0 0 0 1 1 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