Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sommer's Holding ApS 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   4.9% 2.2% 1.0% 1.0% 4.7% 4.4% 8.9% 8.9%   Credit score (0-100)   45 68 86 87 45 46 28 28   Credit rating   BBB BBB A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.4 706.0 1,139.0 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   2,786 4,674 0 3,475 -4,416 -1,076 -1,076 -1,076   Gross profit   2,769 4,665 -7.5 3,467 -4,437 -1,128 0.0 0.0   EBITDA   2,769 4,665 -7.5 3,467 -4,437 -1,128 0.0 0.0   EBIT   2,769 4,665 -7.5 3,467 -4,437 -1,128 0.0 0.0   Pre-tax profit (PTP)   2,761.8 4,633.9 5,941.6 3,368.5 -4,156.2 -1,322.1 0.0 0.0   Net earnings   2,766.7 4,638.0 5,950.2 3,391.9 -4,170.0 -1,270.8 0.0 0.0   Pre-tax profit without non-rec. items   2,762 4,634 5,942 3,369 -4,156 -1,322 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,330 7,860 13,700 15,995 12,626 10,892 7,688 7,688   Interest-bearing liabilities   176 302 3,489 20,412 17,476 24,152 0.0 0.0   Balance sheet total (assets)   3,512 8,170 17,361 38,691 31,451 36,533 7,688 7,688   Net Debt   176 302 3,489 20,412 17,476 24,146 -7,688 -7,688     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   2,786 4,674 0 3,475 -4,416 -1,076 -1,076 -1,076   Net sales growth   670.0% 67.7% -100.0% 0.0% -227.1% -75.6% 0.0% 0.0%   Gross profit   2,769 4,665 -7.5 3,467 -4,437 -1,128 0.0 0.0   Gross profit growth   689.4% 68.5% 0.0% 0.0% 0.0% 74.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,512 8,170 17,361 38,691 31,451 36,533 7,688 7,688   Balance sheet change%   461.0% 132.6% 112.5% 122.9% -18.7% 16.2% -79.0% 0.0%   Added value   2,769.2 4,665.4 -7.5 3,467.3 -4,436.7 -1,127.7 0.0 0.0   Added value %   99.4% 99.8% 0.0% 99.8% 100.5% 104.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 -2.0 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 %   99.4% 99.8% 0.0% 99.8% 100.5% 104.8% 0.0% 0.0%   EBIT %   99.4% 99.8% 0.0% 99.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.3% 99.2% 0.0% 97.6% 94.4% 118.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.3% 99.2% 0.0% 97.6% 94.4% 118.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.1% 99.1% 0.0% 96.9% 94.1% 122.9% 0.0% 0.0%   ROA %   133.8% 79.9% 46.9% 12.5% -10.3% -0.2% 0.0% 0.0%   ROI %   134.2% 80.0% 47.3% 12.9% -10.7% -0.2% 0.0% 0.0%   ROE %   142.1% 82.9% 55.2% 22.8% -29.1% -10.8% 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 %   94.8% 96.2% 78.9% 41.3% 40.1% 29.8% 100.0% 100.0%   Relative indebtedness %   6.5% 6.6% 0.0% 620.9% -422.6% -2,383.7% 0.0% 0.0%   Relative net indebtedness %   6.5% 6.6% 0.0% 620.9% -422.6% -2,383.2% 714.7% 714.7%   Net int. bear. debt to EBITDA, %   6.4% 6.5% -46,522.4% 588.7% -393.9% -2,141.2% 0.0% 0.0%   Gearing %   5.3% 3.8% 25.5% 127.6% 138.4% 221.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 13.2% 2.7% 1.2% 2.8% 6.0% 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   0.3 0.1 0.8 1.0 0.9 0.8 0.0 0.0   Current Ratio   0.3 0.1 0.8 1.0 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.6 5.2 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)   137.2 322.1 0.0 375.0 133.4 200.0 0.0 0.0   Current assets / Net sales %   1.9% 0.8% 0.0% 601.4% -371.0% -1,957.0% -714.7% -714.7%   Net working capital   -129.7 -273.6 -593.6 -676.5 -2,278.2 -4,590.2 0.0 0.0   Net working capital %   -4.7% -5.9% 0.0% -19.5% 51.6% 426.7% 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0