Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Snowglobe 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% 3.2% 3.2%   Bankruptcy risk   1.6% 3.1% 1.9% 4.2% 2.3% 3.7% 9.4% 9.4%   Credit score (0-100)   77 57 71 47 64 50 26 26   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   8.7 0.0 3.3 0.0 0.1 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   3,823 4,071 9,347 8,908 3,467 4,761 0.0 0.0   EBITDA   1,413 85.3 1,829 293 789 217 0.0 0.0   EBIT   1,380 61.7 1,808 266 739 124 0.0 0.0   Pre-tax profit (PTP)   1,397.2 43.8 1,959.6 231.2 586.3 28.4 0.0 0.0   Net earnings   1,079.3 19.9 1,516.1 157.1 438.1 10.3 0.0 0.0   Pre-tax profit without non-rec. items   1,397 43.8 1,960 231 586 28.4 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   64.4 40.8 38.4 11.6 224 131 0.0 0.0   Shareholders equity total   2,024 1,144 2,465 1,872 2,310 2,321 2,271 2,271   Interest-bearing liabilities   226 0.0 0.0 0.1 0.0 418 0.0 0.0   Balance sheet total (assets)   5,141 8,762 15,491 20,538 13,485 9,265 2,271 2,271   Net Debt   212 -4,088 -9,871 -1,203 -5,877 -2,336 -2,271 -2,271     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   3,823 4,071 9,347 8,908 3,467 4,761 0.0 0.0   Gross profit growth   68.8% 6.5% 129.6% -4.7% -61.1% 37.3% -100.0% 0.0%   Employees   11 11 9 8 2 2 0 0   Employee growth %   175.0% 0.0% -18.2% -11.1% -75.0% 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)   5,141 8,762 15,491 20,538 13,485 9,265 2,271 2,271   Balance sheet change%   -26.4% 70.4% 76.8% 32.6% -34.3% -31.3% -75.5% 0.0%   Added value   1,413.1 85.3 1,829.4 293.0 766.0 217.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -67 -47 -24 -53 162 -185 -131 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 5.0 5.0 5.0 5.0 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 (%)   36.1% 1.5% 19.3% 3.0% 21.3% 2.6% 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 %   23.3% 1.7% 16.5% 1.8% 4.8% 1.6% 0.0% 0.0%   ROI %   88.3% 6.9% 111.2% 14.7% 38.7% 7.4% 0.0% 0.0%   ROE %   72.7% 1.3% 84.0% 7.2% 21.0% 0.4% 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 %   44.1% 26.5% 43.6% 37.9% 46.9% 59.9% 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, %   15.0% -4,794.6% -539.6% -410.8% -744.7% -1,076.4% 0.0% 0.0%   Gearing %   11.2% 0.0% 0.0% 0.0% 0.0% 18.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 64.4% 0.0% 225,782.1% 571,038.5% 75.8% 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   1.9 2.7 4.8 6.6 5.0 5.8 0.0 0.0   Current Ratio   1.6 1.1 1.2 1.1 1.2 1.3 0.0 0.0   Cash and cash equivalent   14.0 4,087.9 9,870.9 1,203.4 5,877.5 2,754.3 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   1,831.7 962.9 2,280.4 1,715.5 1,944.7 2,028.2 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   128 8 203 37 383 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 8 203 37 395 109 0 0   EBIT / employee   125 6 201 33 370 62 0 0   Net earnings / employee   98 2 168 20 219 5 0 0