Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STARING A/S 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% 1.3% 1.3%   Bankruptcy risk   1.8% 2.1% 0.9% 0.7% 0.9% 0.8% 8.2% 8.2%   Credit score (0-100)   72 69 89 93 89 91 30 30   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   2.3 0.5 935.4 1,257.5 918.4 1,488.2 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   7,133 7,824 9,775 10,853 9,074 11,543 0.0 0.0   EBITDA   1,769 2,251 4,183 4,484 3,199 4,868 0.0 0.0   EBIT   1,507 2,003 3,914 3,980 2,678 4,276 0.0 0.0   Pre-tax profit (PTP)   1,145.0 1,692.0 3,721.0 3,755.0 2,684.0 3,713.0 0.0 0.0   Net earnings   981.0 1,242.0 2,893.0 2,917.0 2,085.0 2,887.0 0.0 0.0   Pre-tax profit without non-rec. items   1,145 1,692 3,721 3,755 2,684 3,713 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   3,954 3,766 5,553 5,905 5,382 6,357 0.0 0.0   Shareholders equity total   4,063 4,758 8,331 9,748 9,834 12,714 6,720 6,720   Interest-bearing liabilities   9,495 5,907 4,180 6,996 13,426 10,724 0.0 0.0   Balance sheet total (assets)   20,192 19,247 25,665 27,861 27,732 33,067 6,720 6,720   Net Debt   9,202 5,843 2,678 6,486 13,405 10,504 -6,720 -6,720     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   7,133 7,824 9,775 10,853 9,074 11,543 0.0 0.0   Gross profit growth   11.2% 9.7% 24.9% 11.0% -16.4% 27.2% -100.0% 0.0%   Employees   10 11 10 11 10 11 0 0   Employee growth %   11.1% 10.0% -9.1% 10.0% -9.1% 10.0% -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)   20,192 19,247 25,665 27,861 27,732 33,067 6,720 6,720   Balance sheet change%   4.7% -4.7% 33.3% 8.6% -0.5% 19.2% -79.7% 0.0%   Added value   1,769.0 2,251.0 4,183.0 4,484.0 3,182.0 4,868.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -103 -436 38 1,412 -1,044 -609 -2,026 -3,494   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   21.1% 25.6% 40.0% 36.7% 29.5% 37.0% 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 %   7.8% 10.2% 17.4% 14.9% 11.1% 14.1% 0.0% 0.0%   ROI %   11.8% 16.1% 29.4% 24.2% 14.9% 17.8% 0.0% 0.0%   ROE %   25.7% 28.2% 44.2% 32.3% 21.3% 25.6% 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 %   20.1% 25.8% 32.5% 35.1% 35.5% 38.6% 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, %   520.2% 259.6% 64.0% 144.6% 419.0% 215.8% 0.0% 0.0%   Gearing %   233.7% 124.1% 50.2% 71.8% 136.5% 84.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 4.1% 3.8% 4.0% 3.8% 4.7% 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   0.5 0.7 1.0 0.9 0.4 1.0 0.0 0.0   Current Ratio   1.3 1.4 1.9 1.6 1.5 1.6 0.0 0.0   Cash and cash equivalent   293.0 64.0 1,502.0 510.0 21.0 220.0 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   3,455.0 4,296.0 9,357.0 7,837.0 7,915.0 9,918.0 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   177 205 418 408 318 443 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   177 205 418 408 320 443 0 0   EBIT / employee   151 182 391 362 268 389 0 0   Net earnings / employee   98 113 289 265 209 262 0 0