Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Team Svanholm Invest 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 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.0% 2.2% 1.4% 1.1% 1.5% 0.9% 8.3% 8.3%   Credit score (0-100)   0 67 78 82 76 87 29 29   Credit rating   N/A BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 10.5 107.9 12.8 874.4 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 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 153 464 442 728 820 0.0 0.0   EBITDA   0.0 153 464 442 728 820 0.0 0.0   EBIT   0.0 120 372 303 494 458 0.0 0.0   Pre-tax profit (PTP)   0.0 66.6 282.8 180.5 191.9 -18.0 0.0 0.0   Net earnings   0.0 56.7 203.3 118.4 108.4 -69.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 66.6 283 181 192 -18.0 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 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 4,669 5,554 7,955 14,649 19,043 0.0 0.0   Shareholders equity total   0.0 938 1,141 2,934 3,042 11,633 11,593 11,593   Interest-bearing liabilities   0.0 3,895 4,624 4,968 10,544 7,640 0.0 0.0   Balance sheet total (assets)   0.0 4,966 6,006 8,123 14,774 19,775 11,593 11,593   Net Debt   0.0 3,614 4,186 4,934 10,502 7,006 -11,593 -11,593     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 153 464 442 728 820 0.0 0.0   Gross profit growth   0.0% 0.0% 204.1% -4.9% 65.0% 12.6% -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 4,966 6,006 8,123 14,774 19,775 11,593 11,593   Balance sheet change%   0.0% 0.0% 21.0% 35.2% 81.9% 33.9% -41.4% 0.0%   Added value   0.0 152.7 464.2 441.6 632.5 820.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,636 793 2,262 6,460 4,031 -19,043 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 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 78.5% 80.1% 68.6% 67.8% 55.8% 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% 2.4% 6.8% 4.3% 4.3% 2.7% 0.0% 0.0%   ROI %   0.0% 2.4% 6.9% 4.4% 4.5% 2.7% 0.0% 0.0%   ROE %   0.0% 6.0% 19.6% 5.8% 3.6% -1.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 18.9% 19.0% 36.1% 20.6% 58.9% 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% 2,367.3% 901.6% 1,117.3% 1,441.7% 854.1% 0.0% 0.0%   Gearing %   0.0% 415.4% 405.2% 169.3% 346.6% 65.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.7% 2.1% 2.6% 3.9% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.8 1.5 0.5 0.0 0.3 0.0 0.0   Current Ratio   0.0 1.8 1.5 0.5 0.0 0.3 0.0 0.0   Cash and cash equivalent   0.0 281.2 438.0 34.7 41.4 633.4 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 2023/12 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   0.0 135.1 151.2 -169.6 -2,794.6 -1,476.4 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 N/A 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