Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sinch Denmark 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% 1.5% 1.5%   Bankruptcy risk   3.6% 17.7% 17.1% 17.1% 0.8% 0.7% 8.4% 8.4%   Credit score (0-100)   54 9 9 9 91 93 29 29   Credit rating   BBB B BB BB A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 9,447.0 2,726.2 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   45,674 45,316 46,684 47,521 25,317 27,748 0.0 0.0   EBITDA   29,759 30,823 32,495 32,764 13,197 15,399 0.0 0.0   EBIT   29,759 30,823 32,495 32,764 10,894 13,883 0.0 0.0   Pre-tax profit (PTP)   29,868.0 25,003.0 25,210.0 25,476.0 10,263.0 16,158.0 0.0 0.0   Net earnings   29,868.0 25,003.0 25,210.0 25,476.0 7,923.0 12,542.0 0.0 0.0   Pre-tax profit without non-rec. items   29,759 30,823 32,495 32,764 10,263 16,158 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 0.0 0.0 242 134 0.0 0.0   Shareholders equity total   24,542 49,464 74,986 100,460 108,381 18,169 13,523 13,523   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,106 2,796 0.0 0.0   Balance sheet total (assets)   51,568 0.0 0.0 0.0 129,772 29,358 13,523 13,523   Net Debt   0.0 0.0 0.0 0.0 2,978 2,796 -13,523 -13,523     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   45,674 45,316 46,684 47,521 25,317 27,748 0.0 0.0   Gross profit growth   5.5% -0.8% 3.0% 1.8% -46.7% 9.6% -100.0% 0.0%   Employees   19 19 19 18 18 18 0 0   Employee growth %   0.0% 0.0% 0.0% -5.3% 0.0% 0.0% -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)   51,568 0 0 0 129,772 29,358 13,523 13,523   Balance sheet change%   -0.2% -100.0% 0.0% 0.0% 0.0% -77.4% -53.9% 0.0%   Added value   29,759.0 30,823.0 32,495.0 32,764.0 10,894.0 15,399.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,695 0 0 0 -172 -2,967 -680 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 (%)   65.2% 68.0% 69.6% 68.9% 43.0% 50.0% 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 %   57.7% 119.5% 0.0% 0.0% 8.8% 20.6% 0.0% 0.0%   ROI %   73.7% 119.5% 0.0% 0.0% 10.2% 24.7% 0.0% 0.0%   ROE %   125.1% 67.6% 20.3% 14.5% 3.8% 19.8% 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 %   100.0% 100.0% 100.0% 100.0% 83.5% 61.9% 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% 0.0% 0.0% 0.0% 22.6% 18.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.9% 15.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 76.2% 8.7% 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   0.0 0.0 0.0 0.0 5.9 2.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 5.9 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 128.0 0.0 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   0.0 0.0 0.0 0.0 102,672.0 13,537.0 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   1,566 1,622 1,710 1,820 605 856 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,566 1,622 1,710 1,820 733 856 0 0   EBIT / employee   1,566 1,622 1,710 1,820 605 771 0 0   Net earnings / employee   1,572 1,316 1,327 1,415 440 697 0 0