Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stavnsklit Fonden Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.2% 0.2%   Bankruptcy risk   4.7% 3.8% 4.4% 5.6% 6.8% 13.7% 13.2% 13.2%   Credit score (0-100)   47 52 47 39 34 15 17 17   Credit rating   BBB BBB BBB BBB BBB BB 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   669 736 787 300 371 188 188 188   Gross profit   255 306 312 143 -108 -419 0.0 0.0   EBITDA   -248 -294 -324 -351 -765 -1,105 0.0 0.0   EBIT   -300 -347 -383 -410 -830 -1,191 0.0 0.0   Pre-tax profit (PTP)   -300.1 -372.0 -434.6 -463.1 -988.7 -1,508.8 0.0 0.0   Net earnings   -300.1 -372.0 -434.6 -463.1 -988.7 -1,508.8 0.0 0.0   Pre-tax profit without non-rec. items   -300 -372 -435 -463 -989 -1,509 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   3,287 3,235 3,207 3,149 3,339 3,428 0.0 0.0   Shareholders equity total   2,825 2,453 2,018 1,555 566 -943 -1,243 -1,243   Interest-bearing liabilities   0.0 0.0 50.0 103 4,000 4,000 1,243 1,243   Balance sheet total (assets)   3,357 3,675 3,302 3,220 4,753 3,497 0.0 0.0   Net Debt   -11.6 -354 -36.6 77.1 2,675 3,974 1,243 1,243     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   669 736 787 300 371 188 188 188   Net sales growth   -9.6% 10.0% 7.0% -61.9% 23.5% -49.2% 0.0% 0.0%   Gross profit   255 306 312 143 -108 -419 0.0 0.0   Gross profit growth   -64.9% 19.9% 1.9% -54.0% 0.0% -288.2% 0.0% 0.0%   Employees   2 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)   3,357 3,675 3,302 3,220 4,753 3,497 0 0   Balance sheet change%   -6.7% 9.5% -10.2% -2.5% 47.6% -26.4% -100.0% 0.0%   Added value   -247.7 -294.4 -324.5 -351.4 -771.7 -1,105.4 0.0 0.0   Added value %   -37.0% -40.0% -41.2% -117.1% -208.1% -586.7% 0.0% 0.0%   Investments   -105 -105 -86 -117 125 3 -3,428 0   Net sales trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 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 %   -37.0% -40.0% -41.2% -117.1% -206.4% -586.7% 0.0% 0.0%   EBIT %   -44.9% -47.1% -48.6% -136.6% -223.9% -632.2% 0.0% 0.0%   EBIT to gross profit (%)   -117.6% -113.4% -122.9% -286.1% 769.3% 284.3% 0.0% 0.0%   Net Earnings %   -44.9% -50.6% -55.2% -154.3% -266.7% -800.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -37.0% -43.5% -47.8% -134.8% -249.1% -755.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   -44.9% -50.6% -55.2% -154.3% -266.7% -800.8% 0.0% 0.0%   ROA %   -8.6% -9.9% -11.0% -12.6% -20.8% -25.9% 0.0% 0.0%   ROI %   -10.1% -11.0% -11.7% -14.3% -23.0% -27.8% 0.0% 0.0%   ROE %   -10.1% -14.1% -19.4% -25.9% -93.2% -74.3% 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 %   96.3% 69.7% 61.7% 50.5% 12.1% -22.3% -100.0% -100.0%   Relative indebtedness %   79.6% 166.2% 163.0% 554.9% 1,129.3% 2,356.5% 659.6% 659.6%   Relative net indebtedness %   77.9% 118.1% 152.1% 546.5% 771.9% 2,342.5% 659.6% 659.6%   Net int. bear. debt to EBITDA, %   4.7% 120.1% 11.3% -21.9% -349.5% -359.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.5% 6.6% 706.5% -424.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 206.4% 69.7% 7.7% 7.9% 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   0.6 6.6 0.4 0.1 13.2 0.3 0.0 0.0   Current Ratio   0.1 2.0 0.3 0.1 7.6 0.2 0.0 0.0   Cash and cash equivalent   11.6 353.7 86.6 25.4 1,325.1 26.4 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)   26.3 38.0 0.1 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   13.2 19.1 16.2 23.7 23.3 26.0 0.0 0.0   Current assets / Net sales %   10.5% 59.9% 12.0% 23.9% 381.6% 36.9% 0.0% 0.0%   Net working capital   -462.3 218.0 -189.1 -593.7 1,227.6 -392.9 -621.3 -621.3   Net working capital %   -69.1% 29.6% -24.0% -197.8% 331.1% -208.5% -329.8% -329.8%   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   334 368 394 150 185 94 0 0   Added value / employee   -124 -147 -162 -176 -386 -553 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -124 -147 -162 -176 -383 -553 0 0   EBIT / employee   -150 -173 -192 -205 -415 -596 0 0   Net earnings / employee   -150 -186 -217 -232 -494 -754 0 0