Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STENBOGÅRD 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.4% 0.3% 0.3% 0.3% 0.3% 0.3% 7.6% 7.3%   Credit score (0-100)   100 100 100 100 100 100 31 33   Credit rating   AAA AAA AAA AAA AAA AAA BB BBB   Credit limit (kDKK)   12,545.3 11,071.9 12,953.1 13,413.9 14,014.5 16,029.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   32,023 8,574 13,487 15,310 14,686 20,569 0.0 0.0   EBITDA   29,730 5,861 10,234 13,163 10,807 18,958 0.0 0.0   EBIT   27,328 3,518 8,041 10,256 9,582 14,962 0.0 0.0   Pre-tax profit (PTP)   26,261.1 2,796.7 9,587.9 10,643.0 9,116.8 12,739.2 0.0 0.0   Net earnings   26,130.2 2,160.2 7,687.3 8,996.7 7,138.7 9,831.1 0.0 0.0   Pre-tax profit without non-rec. items   26,261 2,797 9,588 10,643 9,117 12,739 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   150,372 146,544 142,984 141,557 166,718 177,276 0.0 0.0   Shareholders equity total   95,629 98,066 106,502 116,092 123,765 134,310 108,249 108,249   Interest-bearing liabilities   79,644 76,347 78,578 73,304 93,295 92,154 0.0 0.0   Balance sheet total (assets)   189,308 187,168 200,795 204,429 231,178 250,391 108,249 108,249   Net Debt   56,676 58,160 46,013 53,313 76,048 63,009 -108,249 -108,249     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   32,023 8,574 13,487 15,310 14,686 20,569 0.0 0.0   Gross profit growth   323.4% -73.2% 57.3% 13.5% -4.1% 40.1% -100.0% 0.0%   Employees   0 0 0 0 0 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   189,308 187,168 200,795 204,429 231,178 250,391 108,249 108,249   Balance sheet change%   25.3% -1.1% 7.3% 1.8% 13.1% 8.3% -56.8% 0.0%   Added value   29,730.4 5,860.6 10,342.8 12,560.4 11,886.1 17,120.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   50,344 -6,738 -6,421 -3,575 23,028 8,219 -151,587 -24,775   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   85.3% 41.0% 59.6% 67.0% 65.2% 72.7% 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 %   16.7% 1.8% 5.2% 5.5% 4.4% 6.2% 0.0% 0.0%   ROI %   17.2% 1.9% 5.4% 5.7% 4.6% 6.5% 0.0% 0.0%   ROE %   31.6% 2.2% 7.5% 8.1% 6.0% 7.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   50.5% 52.4% 53.0% 56.8% 53.5% 53.6% 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, %   190.6% 992.4% 449.6% 405.0% 703.7% 332.4% 0.0% 0.0%   Gearing %   83.3% 77.9% 73.8% 63.1% 75.4% 68.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.8% 0.6% 0.8% 0.7% 2.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.6 5.2 3.9 3.4 2.6 2.4 0.0 0.0   Current Ratio   4.7 7.7 4.9 5.3 4.4 3.4 0.0 0.0   Cash and cash equivalent   22,967.4 18,187.1 32,565.0 19,991.4 17,247.4 29,144.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   25,589.6 27,501.9 34,497.6 27,259.5 25,909.8 33,478.8 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 1,902 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 2,106 0 0   EBIT / employee   0 0 0 0 0 1,662 0 0   Net earnings / employee   0 0 0 0 0 1,092 0 0