Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smørsig Produktion 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% 1.1% 1.1%   Bankruptcy risk   4.2% 4.0% 1.9% 2.4% 1.4% 4.1% 9.8% 9.6%   Credit score (0-100)   50 51 70 62 77 48 25 26   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.5 0.0 31.5 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   1,352 1,256 1,242 805 1,713 505 0.0 0.0   EBITDA   1,056 754 862 364 1,110 -168 0.0 0.0   EBIT   918 584 609 266 1,091 -187 0.0 0.0   Pre-tax profit (PTP)   835.1 428.5 467.8 209.7 1,064.9 -241.9 0.0 0.0   Net earnings   650.2 334.2 363.7 163.7 830.4 -188.6 0.0 0.0   Pre-tax profit without non-rec. items   835 429 468 210 1,065 -242 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   963 1,048 795 176 157 137 0.0 0.0   Shareholders equity total   700 1,034 1,398 1,562 2,392 2,104 2,054 2,054   Interest-bearing liabilities   0.0 0.0 0.0 280 458 860 0.0 0.0   Balance sheet total (assets)   6,040 5,979 3,686 3,395 4,876 4,202 2,054 2,054   Net Debt   -166 -829 -328 -153 -2,352 -469 -2,054 -2,054     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   1,352 1,256 1,242 805 1,713 505 0.0 0.0   Gross profit growth   0.0% -7.1% -1.1% -35.2% 112.8% -70.5% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   6,040 5,979 3,686 3,395 4,876 4,202 2,054 2,054   Balance sheet change%   0.0% -1.0% -38.4% -7.9% 43.6% -13.8% -51.1% 0.0%   Added value   1,055.6 753.7 861.7 363.9 1,188.9 -167.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   825 -84 -506 -717 -39 -39 -137 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 -1.0 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 (%)   67.9% 46.5% 49.0% 33.0% 63.7% -37.2% 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 %   15.2% 9.7% 12.6% 7.5% 26.9% -3.6% 0.0% 0.0%   ROI %   103.7% 53.1% 34.0% 11.7% 42.1% -5.4% 0.0% 0.0%   ROE %   92.9% 38.5% 29.9% 11.1% 42.0% -8.4% 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 %   11.6% 17.3% 37.9% 46.0% 49.2% 50.3% 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, %   -15.7% -110.0% -38.1% -42.1% -211.8% 279.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 17.9% 19.1% 40.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 40.2% 12.4% 11.8% 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   0.2 0.3 1.3 0.9 1.6 1.3 0.0 0.0   Current Ratio   1.0 1.1 2.0 2.8 2.4 3.3 0.0 0.0   Cash and cash equivalent   166.0 829.1 328.2 433.1 2,809.7 1,328.5 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   -78.9 265.5 1,431.4 2,041.7 2,520.5 2,573.7 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   0 0 0 0 1,189 -168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,110 -168 0 0   EBIT / employee   0 0 0 0 1,091 -187 0 0   Net earnings / employee   0 0 0 0 830 -189 0 0