Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smidt-Jensen Holding 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   6.5% 4.2% 3.5% 3.6% 2.4% 2.2% 9.0% 9.0%   Credit score (0-100)   38 49 53 51 63 64 27 27   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   213 791 1,078 1,060 1,055 1,303 0.0 0.0   EBITDA   153 485 792 768 761 962 0.0 0.0   EBIT   153 485 792 768 761 962 0.0 0.0   Pre-tax profit (PTP)   720.5 847.6 1,007.9 1,196.4 1,803.0 2,588.4 0.0 0.0   Net earnings   684.6 733.4 823.1 1,003.9 1,605.0 2,316.8 0.0 0.0   Pre-tax profit without non-rec. items   720 848 1,008 1,196 1,803 2,588 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,158 1,891 2,714 3,718 5,323 7,640 6,223 6,223   Interest-bearing liabilities   12.2 52.3 64.6 26.2 33.0 33.7 0.0 0.0   Balance sheet total (assets)   1,293 2,138 3,244 4,277 5,863 8,257 6,223 6,223   Net Debt   -34.1 18.5 -318 -641 -677 -834 -6,223 -6,223     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   213 791 1,078 1,060 1,055 1,303 0.0 0.0   Gross profit growth   0.0% 271.0% 36.3% -1.6% -0.5% 23.5% -100.0% 0.0%   Employees   0 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   1,293 2,138 3,244 4,277 5,863 8,257 6,223 6,223   Balance sheet change%   172.7% 65.4% 51.7% 31.9% 37.1% 40.8% -24.6% 0.0%   Added value   152.7 485.3 792.2 768.5 761.0 962.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   71.7% 61.4% 73.5% 72.5% 72.1% 73.9% 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 %   81.6% 50.1% 38.0% 32.5% 35.9% 36.9% 0.0% 0.0%   ROI %   87.7% 55.2% 43.3% 37.5% 40.0% 39.9% 0.0% 0.0%   ROE %   83.9% 48.1% 35.7% 31.2% 35.5% 35.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   89.6% 88.5% 83.7% 86.9% 90.8% 92.5% 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, %   -22.3% 3.8% -40.1% -83.4% -89.0% -86.7% 0.0% 0.0%   Gearing %   1.1% 2.8% 2.4% 0.7% 0.6% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 38.9% 25.9% 59.8% 50.7% 40.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   7.2 13.3 8.6 10.4 13.3 17.8 0.0 0.0   Current Ratio   7.2 13.3 8.6 10.4 13.3 17.8 0.0 0.0   Cash and cash equivalent   46.3 33.8 382.6 667.2 710.0 868.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   608.8 1,621.8 2,505.1 3,299.9 4,271.0 6,147.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   0 485 0 0 761 962 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 485 0 0 761 962 0 0   EBIT / employee   0 485 0 0 761 962 0 0   Net earnings / employee   0 733 0 0 1,605 2,317 0 0