Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDERFIELD 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% 1.3% 1.3%   Bankruptcy risk   1.6% 1.2% 2.7% 2.5% 4.1% 1.3% 10.9% 10.9%   Credit score (0-100)   76 84 59 61 49 78 22 22   Credit rating   A A BBB BBB BBB A BB BB   Credit limit (kDKK)   3.4 95.7 0.0 0.0 0.0 36.3 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   935 2,786 1,517 1,298 848 2,970 0.0 0.0   EBITDA   581 2,012 43.3 582 -10.0 1,468 0.0 0.0   EBIT   502 1,721 -292 275 -204 1,241 0.0 0.0   Pre-tax profit (PTP)   493.2 1,623.2 1,144.7 85.9 -360.0 1,453.0 0.0 0.0   Net earnings   361.5 1,243.8 986.3 60.4 -290.0 1,131.3 0.0 0.0   Pre-tax profit without non-rec. items   493 1,623 1,145 85.9 -360 1,453 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   128 2,649 2,864 2,675 2,855 5,294 0.0 0.0   Shareholders equity total   1,280 2,023 2,010 1,070 780 1,912 987 987   Interest-bearing liabilities   727 2,234 1,076 2,256 2,787 5,977 0.0 0.0   Balance sheet total (assets)   2,917 5,778 4,469 4,431 4,804 9,267 987 987   Net Debt   461 2,206 702 2,015 2,615 5,167 -987 -987     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   935 2,786 1,517 1,298 848 2,970 0.0 0.0   Gross profit growth   66.6% 197.9% -45.6% -14.4% -34.7% 250.3% -100.0% 0.0%   Employees   1 1 3 2 1 1 0 0   Employee growth %   0.0% 0.0% 200.0% -33.3% -50.0% 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)   2,917 5,778 4,469 4,431 4,804 9,267 987 987   Balance sheet change%   117.3% 98.1% -22.7% -0.9% 8.4% 92.9% -89.4% 0.0%   Added value   581.0 2,012.0 43.3 582.4 103.2 1,468.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   316 2,072 -279 -614 -14 2,212 -5,294 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 -1.0 1.0 -1.0 1.0 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 (%)   53.7% 61.8% -19.2% 21.2% -24.1% 41.8% 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 %   23.9% 39.1% 23.1% 3.4% -5.7% 22.4% 0.0% 0.0%   ROI %   28.4% 48.1% 28.5% 4.1% -6.6% 25.8% 0.0% 0.0%   ROE %   32.9% 75.3% 48.9% 3.9% -31.4% 84.1% 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 %   43.9% 35.3% 45.0% 24.2% 16.2% 20.6% 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, %   79.3% 109.6% 1,621.0% 346.0% -26,150.0% 352.0% 0.0% 0.0%   Gearing %   56.8% 110.4% 53.5% 210.8% 357.3% 312.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 5.2% 2.5% 4.0% 3.8% 2.9% 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   1.0 0.3 0.5 0.5 0.4 0.5 0.0 0.0   Current Ratio   1.0 0.3 0.5 0.5 0.4 0.5 0.0 0.0   Cash and cash equivalent   265.7 28.4 373.4 240.4 172.0 809.6 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   38.2 -2,418.4 -909.7 -1,529.2 -2,006.0 -3,618.8 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  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   581 2,012 14 291 103 1,468 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   581 2,012 14 291 -10 1,468 0 0   EBIT / employee   502 1,721 -97 138 -204 1,241 0 0   Net earnings / employee   362 1,244 329 30 -290 1,131 0 0