Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNA EUROPE (DENMARK) 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.5% 1.9%   Bankruptcy risk   1.6% 1.4% 1.4% 1.3% 1.4% 1.3% 7.6% 6.7%   Credit score (0-100)   77 79 79 78 77 78 32 36   Credit rating   A A A A A A BB BBB   Credit limit (kDKK)   152.3 416.0 651.1 811.3 556.2 992.3 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   19,470 21,333 17,997 18,223 18,992 19,556 0.0 0.0   EBITDA   7,470 7,743 4,673 5,207 5,714 5,661 0.0 0.0   EBIT   7,470 7,743 4,667 5,200 5,707 5,654 0.0 0.0   Pre-tax profit (PTP)   7,421.0 7,699.0 4,606.8 5,221.7 5,868.9 7,442.7 0.0 0.0   Net earnings   5,828.1 5,967.5 3,571.0 4,051.8 4,568.3 5,724.8 0.0 0.0   Pre-tax profit without non-rec. items   7,421 7,699 4,607 5,222 5,869 7,443 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   0.0 0.0 26.1 19.7 13.3 6.9 0.0 0.0   Shareholders equity total   55,942 61,910 65,481 69,533 74,101 79,826 77,826 77,826   Interest-bearing liabilities   3,688 6,128 15,936 11,097 9,190 10,485 0.0 0.0   Balance sheet total (assets)   75,897 83,221 100,451 94,893 98,318 106,805 77,826 77,826   Net Debt   3,688 6,118 15,936 11,097 7,823 8,444 -77,826 -77,826     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   19,470 21,333 17,997 18,223 18,992 19,556 0.0 0.0   Gross profit growth   11.5% 9.6% -15.6% 1.3% 4.2% 3.0% -100.0% 0.0%   Employees   19 20 20 19 18 17 0 0   Employee growth %   11.8% 5.3% 0.0% -5.0% -5.3% -5.6% -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)   75,897 83,221 100,451 94,893 98,318 106,805 77,826 77,826   Balance sheet change%   13.2% 9.7% 20.7% -5.5% 3.6% 8.6% -27.1% 0.0%   Added value   7,469.7 7,742.7 4,672.6 5,206.6 5,713.6 5,660.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 20 -13 -13 -13 -7 0   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 (%)   38.4% 36.3% 25.9% 28.5% 30.1% 28.9% 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 %   10.5% 9.8% 5.1% 5.4% 6.1% 7.3% 0.0% 0.0%   ROI %   13.5% 12.2% 6.3% 6.6% 7.2% 8.6% 0.0% 0.0%   ROE %   11.0% 10.1% 5.6% 6.0% 6.4% 7.4% 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 %   73.7% 74.4% 65.2% 73.3% 75.4% 74.7% 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, %   49.4% 79.0% 341.0% 213.1% 136.9% 149.2% 0.0% 0.0%   Gearing %   6.6% 9.9% 24.3% 16.0% 12.4% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.4% 0.9% 0.7% 0.5% 0.5% 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   3.8 4.0 2.9 3.7 4.0 3.9 0.0 0.0   Current Ratio   3.8 4.0 2.9 3.7 4.1 4.0 0.0 0.0   Cash and cash equivalent   0.0 9.7 0.0 0.1 1,367.6 2,040.6 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   55,935.7 62,350.5 65,429.8 69,406.6 73,918.1 79,686.5 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   393 387 234 274 317 333 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   393 387 234 274 317 333 0 0   EBIT / employee   393 387 233 274 317 333 0 0   Net earnings / employee   307 298 179 213 254 337 0 0