Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNG HOLDING ApS - 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.8% 1.7% 1.7% 0.4% 6.9% 6.7%   Credit score (0-100)   0 0 92 75 74 100 34 35   Credit rating   N/A N/A AA A A AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 18.2 0.2 0.2 29.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 72 60 56 55 55 55   Gross profit   0.0 0.0 22.1 25.4 27.8 25.8 0.0 0.0   EBITDA   0.0 0.0 251 21.4 23.8 68.1 0.0 0.0   EBIT   0.0 0.0 137 -24.5 -37.0 45.2 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 115.1 52.8 71.7 30.3 0.0 0.0   Net earnings   0.0 0.0 74.4 50.5 60.2 21.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 115 -39.0 -49.9 30.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 639 551 586 598 0.0 0.0   Shareholders equity total   0.0 0.0 122 173 233 254 191 191   Interest-bearing liabilities   0.0 0.0 548 446 451 430 0.0 0.0   Balance sheet total (assets)   0.0 0.0 744 796 768 789 191 191   Net Debt   0.0 0.0 467 362 402 392 -191 -191     See the entire balance sheet 1.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 72 60 56 55 55 55   Net sales growth   0.0% 0.0% 0.0% -17.0% -6.1% -2.5% 0.0% 0.0%   Gross profit   0.0 0.0 22.1 25.4 27.8 25.8 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 14.6% 9.5% -6.9% -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)   0 0 744 796 768 789 191 191   Balance sheet change%   0.0% 0.0% 0.0% 6.9% -3.4% 2.7% -75.8% 0.0%   Added value   0.0 0.0 136.6 -24.5 -37.0 45.2 0.0 0.0   Added value %   0.0% 0.0% 189.5% -40.9% -65.8% 82.6% 0.0% 0.0%   Investments   0 0 639 -88 34 13 -598 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 348.3% 35.8% 42.5% 124.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 189.5% -40.9% -65.8% 82.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 617.5% -96.4% -133.1% 175.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 103.2% 84.4% 107.2% 39.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 262.1% 161.1% 215.5% 81.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 159.6% -65.2% -88.8% 55.3% 0.0% 0.0%   ROA %   0.0% 0.0% 18.4% -3.0% -3.9% 6.9% 0.0% 0.0%   ROI %   0.0% 0.0% 19.0% -3.3% -4.4% 7.3% 0.0% 0.0%   ROE %   0.0% 0.0% 63.5% 35.7% 30.9% 9.2% 0.0% 0.0%   1.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 16.4% 21.8% 30.4% 32.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 793.8% 969.7% 860.9% 877.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 681.1% 828.2% 773.2% 807.3% -348.0% -348.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 185.9% 1,687.5% 1,686.2% 575.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 448.0% 257.7% 193.4% 169.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.0% 3.3% 4.3% 5.4% 0.0% 0.0%   1.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.8 0.9 1.4 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.9 1.4 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 81.3 84.6 49.2 38.7 0.0 0.0   1.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 0.0 12.7 8.8 9.4 18.4 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 1,394.1 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 145.6% 408.9% 309.2% 348.2% 348.0% 348.0%   Net working capital   0.0 0.0 -22.0 -24.1 46.3 -154.3 0.0 0.0   Net working capital %   0.0% 0.0% -30.5% -40.2% 82.4% -281.8% 0.0% 0.0%   1.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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