SG-Entreprise ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  9.6% 8.8% 6.4% 9.7% 6.9%  
Credit score (0-100)  27 28 36 25 34  
Credit rating  BB BB BBB BB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  198 288 187 141 242  
EBITDA  107 64.8 -24.9 61.0 236  
EBIT  102 42.7 -47.0 38.9 227  
Pre-tax profit (PTP)  98.0 31.3 -55.7 36.2 226.3  
Net earnings  75.6 23.9 -44.2 28.2 174.4  
Pre-tax profit without non-rec. items  98.0 31.3 -55.7 36.2 226  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  106 83.8 61.7 39.6 29.7  
Shareholders equity total  116 139 95.2 123 298  
Interest-bearing liabilities  0.0 295 83.6 0.0 0.0  
Balance sheet total (assets)  284 839 256 204 469  

Net Debt  -65.3 291 16.4 -18.2 -156  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  198 288 187 141 242  
Gross profit growth  0.0% 46.0% -35.1% -24.7% 71.8%  
Employees  1 1 0 0 0  
Employee growth %  0.0% 0.0% -100.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  284 839 256 204 469  
Balance sheet change%  0.0% 195.7% -69.5% -20.1% 129.5%  
Added value  107.0 64.8 -24.9 61.0 236.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  101 -44 -44 -44 -20  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 1.0 2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  51.8% 14.8% -25.1% 27.6% 93.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  36.1% 7.6% -8.6% 16.9% 67.3%  
ROI %  84.9% 15.3% -15.1% 25.4% 107.3%  
ROE %  65.4% 18.7% -37.7% 25.8% 82.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  40.7% 16.6% 37.2% 60.4% 63.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -61.1% 449.5% -65.9% -29.9% -66.1%  
Gearing %  0.0% 211.7% 87.8% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 7.7% 4.6% 6.5% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.1 1.1 1.2 2.1 2.6  
Current Ratio  1.1 1.1 1.2 2.1 2.6  
Cash and cash equivalent  65.3 3.8 67.2 18.2 156.3  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  14.7 60.3 36.8 84.8 268.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  107 65 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  107 65 0 0 0  
EBIT / employee  102 43 0 0 0  
Net earnings / employee  76 24 0 0 0