Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Starup Wood 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% 1.5% 1.5%   Bankruptcy risk   1.8% 2.1% 1.3% 1.5% 1.5% 0.7% 11.4% 11.4%   Credit score (0-100)   73 69 79 74 76 94 21 21   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   0.7 0.1 33.6 19.7 13.9 480.4 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   1,020 731 1,710 3,844 1,272 2,727 0.0 0.0   EBITDA   692 404 1,357 3,273 655 1,744 0.0 0.0   EBIT   595 321 1,196 3,040 412 1,544 0.0 0.0   Pre-tax profit (PTP)   590.0 278.0 1,175.0 3,034.0 397.0 1,498.1 0.0 0.0   Net earnings   458.0 215.0 912.0 2,365.0 295.0 1,150.6 0.0 0.0   Pre-tax profit without non-rec. items   590 278 1,175 3,034 397 1,498 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   207 246 239 573 2,013 2,065 0.0 0.0   Shareholders equity total   858 873 1,585 3,450 2,745 3,895 3,845 3,845   Interest-bearing liabilities   857 1,390 502 949 2,009 1,504 0.0 0.0   Balance sheet total (assets)   2,148 2,502 3,739 5,984 5,645 6,339 3,845 3,845   Net Debt   857 1,390 -744 -1,756 1,537 1,466 -3,845 -3,845     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   1,020 731 1,710 3,844 1,272 2,727 0.0 0.0   Gross profit growth   -13.1% -28.3% 133.9% 124.8% -66.9% 114.4% -100.0% 0.0%   Employees   1 1 1 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% 50.0% -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)   2,148 2,502 3,739 5,984 5,645 6,339 3,845 3,845   Balance sheet change%   61.1% 16.5% 49.4% 60.0% -5.7% 12.3% -39.3% 0.0%   Added value   692.0 404.0 1,357.0 3,273.0 645.0 1,743.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   35 -44 -168 101 1,197 -148 -2,065 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 (%)   58.3% 43.9% 69.9% 79.1% 32.4% 56.6% 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 %   34.2% 13.8% 38.3% 62.6% 7.1% 25.8% 0.0% 0.0%   ROI %   46.8% 16.1% 54.8% 93.6% 9.0% 30.3% 0.0% 0.0%   ROE %   58.8% 24.8% 74.2% 93.9% 9.5% 34.7% 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 %   39.9% 34.9% 42.4% 57.7% 48.6% 61.5% 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, %   123.8% 344.1% -54.8% -53.7% 234.7% 84.1% 0.0% 0.0%   Gearing %   99.9% 159.2% 31.7% 27.5% 73.2% 38.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 3.8% 2.1% 1.4% 1.0% 2.7% 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   0.4 0.1 0.8 1.3 0.3 0.5 0.0 0.0   Current Ratio   1.5 1.4 1.6 2.1 1.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,246.0 2,705.0 472.0 37.9 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   651.0 631.0 1,351.0 2,891.0 745.0 1,849.5 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   692 404 1,357 1,637 323 581 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   692 404 1,357 1,637 328 581 0 0   EBIT / employee   595 321 1,196 1,520 206 515 0 0   Net earnings / employee   458 215 912 1,183 148 384 0 0