Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SALON PLATIN 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5% 5.5%   Bankruptcy risk   7.2% 5.8% 7.1% 11.0% 6.5% 6.5% 17.3% 17.0%   Credit score (0-100)   35 41 34 21 36 35 9 10   Credit rating   BBB BBB BBB BB BBB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   852 759 739 950 941 922 0.0 0.0   EBITDA   60.6 88.6 17.6 66.7 138 98.9 0.0 0.0   EBIT   41.7 55.1 -26.2 27.9 105 67.1 0.0 0.0   Pre-tax profit (PTP)   13.6 16.1 -50.3 12.7 99.4 60.2 0.0 0.0   Net earnings   0.5 15.9 -50.3 9.2 71.8 44.6 0.0 0.0   Pre-tax profit without non-rec. items   13.6 16.1 -50.3 12.7 99.4 60.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   41.5 167 123 84.4 51.9 72.9 0.0 0.0   Shareholders equity total   107 123 72.3 81.5 153 138 47.9 47.9   Interest-bearing liabilities   322 419 330 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   615 728 690 740 521 411 47.9 47.9   Net Debt   291 376 143 -165 -189 -110 -47.9 -47.9     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   852 759 739 950 941 922 0.0 0.0   Gross profit growth   3.2% -10.9% -2.6% 28.5% -0.9% -2.0% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   615 728 690 740 521 411 48 48   Balance sheet change%   31.3% 18.4% -5.2% 7.2% -29.6% -21.0% -88.4% 0.0%   Added value   60.6 88.6 17.6 66.7 143.9 98.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38 92 -88 -78 -65 -11 -73 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   4.9% 7.3% -3.5% 2.9% 11.2% 7.3% 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 %   7.7% 8.2% -3.7% 3.9% 16.9% 14.4% 0.0% 0.0%   ROI %   11.6% 11.4% -5.5% 11.5% 90.6% 46.2% 0.0% 0.0%   ROE %   0.4% 13.9% -51.6% 11.9% 61.1% 30.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   17.4% 16.8% 10.5% 11.0% 29.4% 33.5% 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, %   480.4% 424.3% 811.8% -247.4% -137.3% -111.7% 0.0% 0.0%   Gearing %   302.1% 341.9% 455.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.0% 10.5% 6.4% 9.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.5 0.6 0.5 0.4 0.0 0.0   Current Ratio   0.8 0.7 0.7 0.8 0.9 0.9 0.0 0.0   Cash and cash equivalent   31.1 43.1 187.1 165.0 189.0 110.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -88.4 -197.9 -204.4 -156.4 -52.1 -22.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 44 9 33 72 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 44 9 33 69 49 0 0   EBIT / employee   0 28 -13 14 53 34 0 0   Net earnings / employee   0 8 -25 5 36 22 0 0