Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Samsø Invest & Udlejning 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.5% 1.9% 1.5% 4.8% 6.3% 7.7% 16.1% 16.1%   Credit score (0-100)   64 72 76 44 37 31 11 11   Credit rating   BBB A A BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.2 5.8 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   49.1 98.3 1,353 -215 -108 -488 0.0 0.0   EBITDA   37.7 98.3 1,353 -266 -556 -671 0.0 0.0   EBIT   1.5 73.2 1,336 -434 -769 -1,260 0.0 0.0   Pre-tax profit (PTP)   1.1 82.6 1,287.4 -454.9 -944.3 -1,475.7 0.0 0.0   Net earnings   -9.6 66.4 1,008.6 -354.9 -738.1 -1,151.1 0.0 0.0   Pre-tax profit without non-rec. items   1.1 82.6 1,287 -455 -944 -1,476 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,296 842 1,228 1,888 4,846 4,446 0.0 0.0   Shareholders equity total   40.8 107 1,116 761 578 -573 -1,178 -1,178   Interest-bearing liabilities   761 1,541 23.3 295 4,406 5,529 1,178 1,178   Balance sheet total (assets)   3,331 1,724 1,458 2,226 5,501 5,265 0.0 0.0   Net Debt   621 742 -14.4 242 4,382 5,475 1,178 1,178     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   49.1 98.3 1,353 -215 -108 -488 0.0 0.0   Gross profit growth   -37.5% 99.9% 1,277.6% 0.0% 49.7% -352.0% 0.0% 0.0%   Employees   0 0 0 0 3 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -66.7% -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)   3,331 1,724 1,458 2,226 5,501 5,265 0 0   Balance sheet change%   45.3% -48.3% -15.4% 52.7% 147.1% -4.3% -100.0% 0.0%   Added value   37.7 98.3 1,353.5 -266.3 -601.0 -670.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   955 -1,479 369 492 2,189 -434 -3,891 -555   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 -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 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 (%)   3.1% 74.5% 98.7% 202.5% 713.0% 258.4% 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 %   2.0% 4.5% 84.0% -23.6% -19.9% -22.2% 0.0% 0.0%   ROI %   3.2% 7.4% 91.9% -37.6% -24.9% -23.7% 0.0% 0.0%   ROE %   -21.0% 89.8% 164.9% -37.8% -110.3% -39.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   1.2% 6.2% 76.5% 34.2% 10.5% -9.8% -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, %   1,645.7% 755.0% -1.1% -90.8% -787.9% -816.5% 0.0% 0.0%   Gearing %   1,866.6% 1,436.9% 2.1% 38.8% 762.2% -965.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 2.6% 6.3% 12.9% 7.5% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 1.6 0.9 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.1 1.6 0.9 0.2 0.4 0.3 0.0 0.0   Cash and cash equivalent   140.2 798.8 37.7 53.3 24.3 53.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   -2,435.2 299.2 -34.2 -1,128.0 -854.6 -1,704.1 -589.1 -589.1   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 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 -200 -671 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -185 -671 0 0   EBIT / employee   0 0 0 0 -256 -1,260 0 0   Net earnings / employee   0 0 0 0 -246 -1,151 0 0