Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Struenseegården ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.0% 1.3% 0.6% 1.6% 0.9% 6.9% 6.9%   Credit score (0-100)   85 87 80 96 74 88 35 35   Credit rating   A A A AA A A BBB BBB   Credit limit (kDKK)   1,579.3 4,062.9 3,173.6 23,402.5 419.2 14,930.6 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 10,181 10,805 10,185 11,477 11,477 11,477   Gross profit   4,607 6,561 5,703 5,682 8,400 9,665 0.0 0.0   EBITDA   4,607 6,561 5,703 5,682 8,400 9,665 0.0 0.0   EBIT   4,607 29,576 133,581 63,926 -12,836 2,652 0.0 0.0   Pre-tax profit (PTP)   2,460.8 28,310.9 131,778.1 62,286.1 -14,527.7 -405.7 0.0 0.0   Net earnings   1,919.4 22,082.5 102,786.9 55,096.8 -14,527.7 -405.7 0.0 0.0   Pre-tax profit without non-rec. items   2,461 28,311 131,778 62,286 -14,528 -406 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   102,000 134,100 262,200 320,500 301,500 308,300 0.0 0.0   Shareholders equity total   40,045 60,627 160,414 212,511 197,983 197,578 197,528 197,528   Interest-bearing liabilities   59,600 94,290 104,259 71,386 65,407 65,407 0.0 0.0   Balance sheet total (assets)   108,213 169,021 308,628 331,861 314,916 318,550 197,528 197,528   Net Debt   55,519 87,572 97,527 60,346 65,407 65,407 -197,528 -197,528     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 10,181 10,805 10,185 11,477 11,477 11,477   Net sales growth   0.0% 0.0% 0.0% 6.1% -5.7% 12.7% 0.0% 0.0%   Gross profit   4,607 6,561 5,703 5,682 8,400 9,665 0.0 0.0   Gross profit growth   0.0% 42.4% -13.1% -0.4% 47.8% 15.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   108,213 169,021 308,628 331,861 314,916 318,550 197,528 197,528   Balance sheet change%   0.0% 56.2% 82.6% 7.5% -5.1% 1.2% -38.0% 0.0%   Added value   4,606.9 29,576.2 133,581.4 63,926.3 -12,836.5 2,651.8 0.0 0.0   Added value %   0.0% 0.0% 1,312.1% 591.6% -126.0% 23.1% 0.0% 0.0%   Investments   102,000 32,100 128,100 58,300 -19,000 6,800 -308,300 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -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% 56.0% 52.6% 82.5% 84.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 1,312.1% 591.6% -126.0% 23.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 450.8% 2,342.2% 1,125.0% -152.8% 27.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 1,009.6% 509.9% -142.6% -3.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -246.5% -29.1% 65.9% 57.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 1,294.4% 576.5% -142.6% -3.5% 0.0% 0.0%   ROA %   4.3% 22.1% 56.1% 20.0% -4.0% 1.0% 0.0% 0.0%   ROI %   4.6% 23.4% 58.3% 20.5% -4.1% 1.0% 0.0% 0.0%   ROE %   4.8% 43.9% 93.0% 29.5% -7.1% -0.2% 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 %   37.0% 35.9% 52.0% 64.0% 62.9% 62.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1,115.7% 717.6% 737.5% 689.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1,049.6% 615.4% 737.5% 689.7% -1,721.1% -1,721.1%   Net int. bear. debt to EBITDA, %   1,205.1% 1,334.7% 1,710.0% 1,062.0% 778.7% 676.8% 0.0% 0.0%   Gearing %   148.8% 155.5% 65.0% 33.6% 33.0% 33.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 3.0% 2.3% 2.1% 2.5% 5.2% 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   0.8 3.6 0.8 1.8 1.4 0.7 0.0 0.0   Current Ratio   0.8 3.6 0.8 1.8 1.4 0.7 0.0 0.0   Cash and cash equivalent   4,081.1 6,718.3 6,732.6 11,039.8 0.0 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% 73.5% 105.2% 131.7% 89.3% 1,721.1% 1,721.1%   Net working capital   -2,068.8 25,284.8 -1,850.1 5,212.6 3,706.6 -3,499.1 0.0 0.0   Net working capital %   0.0% 0.0% -18.2% 48.2% 36.4% -30.5% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0