Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stigbjerg Entreprise 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% 2.4% 2.4%   Bankruptcy risk   3.8% 7.2% 3.6% 1.6% 1.2% 1.5% 9.6% 9.4%   Credit score (0-100)   53 35 52 73 82 76 26 26   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 7.3 85.7 17.5 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   3,109 2,568 3,464 5,043 5,174 3,547 0.0 0.0   EBITDA   242 -169 663 1,494 1,280 489 0.0 0.0   EBIT   223 -205 619 1,403 1,142 324 0.0 0.0   Pre-tax profit (PTP)   206.0 -238.0 614.0 1,397.0 1,135.0 329.0 0.0 0.0   Net earnings   158.0 -188.0 477.0 1,086.0 884.0 254.9 0.0 0.0   Pre-tax profit without non-rec. items   206 -238 614 1,397 1,135 329 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   148 133 291 380 542 453 0.0 0.0   Shareholders equity total   517 279 756 1,842 2,026 2,282 2,232 2,232   Interest-bearing liabilities   388 310 102 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,497 2,001 2,269 3,546 3,076 3,355 2,232 2,232   Net Debt   388 310 -284 -877 -49.0 -460 -2,232 -2,232     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   3,109 2,568 3,464 5,043 5,174 3,547 0.0 0.0   Gross profit growth   18.7% -17.4% 34.9% 45.6% 2.6% -31.4% -100.0% 0.0%   Employees   5 6 7 8 8 6 0 0   Employee growth %   25.0% 20.0% 16.7% 14.3% 0.0% -25.0% -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)   1,497 2,001 2,269 3,546 3,076 3,355 2,232 2,232   Balance sheet change%   -10.9% 33.7% 13.4% 56.3% -13.3% 9.1% -33.5% 0.0%   Added value   242.0 -169.0 663.0 1,494.0 1,233.0 488.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   95 -51 114 -2 24 -253 -453 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   7.2% -8.0% 17.9% 27.8% 22.1% 9.1% 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 %   14.0% -11.6% 29.0% 48.3% 34.6% 10.5% 0.0% 0.0%   ROI %   25.0% -26.9% 81.6% 98.8% 56.7% 15.0% 0.0% 0.0%   ROE %   32.4% -47.2% 92.2% 83.6% 45.7% 11.8% 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 %   34.5% 13.9% 33.3% 51.9% 65.9% 68.0% 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, %   160.3% -183.4% -42.8% -58.7% -3.8% -94.2% 0.0% 0.0%   Gearing %   75.0% 111.1% 13.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 10.0% 2.9% 11.8% 0.0% 0.0% 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   1.4 1.1 1.4 1.9 2.6 3.0 0.0 0.0   Current Ratio   1.4 1.1 1.4 1.9 2.6 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 386.0 877.0 49.0 460.0 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   375.0 158.0 511.0 1,525.0 1,554.0 1,936.7 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   48 -28 95 187 154 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   48 -28 95 187 160 81 0 0   EBIT / employee   45 -34 88 175 143 54 0 0   Net earnings / employee   32 -31 68 136 111 42 0 0