Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stenhøjvej 71 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.0% 3.5% 2.3% 1.3% 1.1% 1.2% 11.9% 11.9%   Credit score (0-100)   0 54 65 78 83 80 20 20   Credit rating   N/A BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 -0.6 28.4 23.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -33.3 140 733 987 1,138 0.0 0.0   EBITDA   0.0 -266 -39.0 465 987 1,138 0.0 0.0   EBIT   0.0 -267 -51.5 417 902 1,060 0.0 0.0   Pre-tax profit (PTP)   0.0 -349.2 -380.3 136.8 801.5 302.9 0.0 0.0   Net earnings   0.0 -272.4 -294.8 138.7 625.2 235.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -349 -380 137 802 303 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Tangible assets total   0.0 5,403 14,060 14,841 14,756 14,636 0.0 0.0   Shareholders equity total   0.0 -222 -517 -379 247 631 581 581   Interest-bearing liabilities   0.0 5,145 13,961 16,874 16,417 16,202 0.0 0.0   Balance sheet total (assets)   0.0 5,480 14,598 16,935 17,190 17,427 581 581   Net Debt   0.0 5,144 13,951 16,874 16,417 16,202 -581 -581     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 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   0.0 -33.3 140 733 987 1,138 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 422.6% 34.5% 15.3% -100.0% 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)   0 5,480 14,598 16,935 17,190 17,427 581 581   Balance sheet change%   0.0% 0.0% 166.4% 16.0% 1.5% 1.4% -96.7% 0.0%   Added value   0.0 -265.8 -39.0 465.2 950.3 1,137.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 5,402 8,644 733 -170 -198 -14,636 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 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 (%)   0.0% 800.4% -36.7% 56.8% 91.4% 93.2% 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 %   0.0% -4.7% -0.4% 2.8% 5.5% 6.7% 0.0% 0.0%   ROI %   0.0% -5.2% -0.5% 3.0% 5.7% 6.9% 0.0% 0.0%   ROE %   0.0% -5.0% -2.9% 0.9% 7.3% 53.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Equity ratio %   0.0% -3.9% -3.4% -2.2% 1.4% 3.6% 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, %   0.0% -1,935.1% -35,746.1% 3,627.4% 1,664.2% 1,424.0% 0.0% 0.0%   Gearing %   0.0% -2,313.2% -2,699.2% -4,458.1% 6,654.6% 2,568.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.2% 3.5% 2.1% 0.9% 5.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 0.8 0.9 2.9 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.8 0.9 2.9 0.0 0.0   Cash and cash equivalent   0.0 0.5 9.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 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   0.0 -3,006.6 -1,012.1 -539.8 -231.1 1,821.3 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 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