Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stentebjerg Antik 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% 3.6% 3.6%   Bankruptcy risk   0.8% 0.7% 0.8% 0.9% 1.2% 1.4% 4.8% 4.4%   Credit score (0-100)   94 94 93 89 81 76 45 47   Credit rating   AA AA AA A A A BBB BBB   Credit limit (kDKK)   752.6 940.9 726.6 856.4 248.9 65.5 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   5,578 6,652 4,843 7,651 6,786 6,199 0.0 0.0   EBITDA   1,436 2,945 1,136 2,122 1,149 555 0.0 0.0   EBIT   1,188 2,680 833 1,877 776 431 0.0 0.0   Pre-tax profit (PTP)   1,136.3 2,639.4 807.8 1,811.6 870.8 421.4 0.0 0.0   Net earnings   873.2 2,056.1 627.3 1,268.0 684.1 327.8 0.0 0.0   Pre-tax profit without non-rec. items   1,136 2,639 808 1,812 871 421 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   2,594 4,707 2,200 1,719 82.8 41.4 0.0 0.0   Shareholders equity total   6,637 7,793 5,748 7,016 7,700 8,028 7,178 7,178   Interest-bearing liabilities   1,083 2,594 1,880 1,795 301 601 0.0 0.0   Balance sheet total (assets)   8,784 11,680 11,725 11,152 9,219 9,700 7,178 7,178   Net Debt   428 2,081 -492 -1,510 -2,655 -1,450 -6,990 -6,990     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   5,578 6,652 4,843 7,651 6,786 6,199 0.0 0.0   Gross profit growth   0.0% 19.3% -27.2% 58.0% -11.3% -8.7% -100.0% 0.0%   Employees   6 6 7 9 9 9 0 0   Employee growth %   0.0% 0.0% 16.7% 28.6% 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)   8,784 11,680 11,725 11,152 9,219 9,700 7,178 7,178   Balance sheet change%   0.0% 33.0% 0.4% -4.9% -17.3% 5.2% -26.0% 0.0%   Added value   1,436.5 2,945.1 1,136.0 2,122.4 1,021.0 555.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,869 1,717 -2,941 -697 -2,030 -248 -41 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   21.3% 40.3% 17.2% 24.5% 11.4% 7.0% 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 %   13.6% 26.4% 7.4% 16.5% 9.1% 4.7% 0.0% 0.0%   ROI %   15.4% 29.5% 9.3% 22.0% 10.7% 5.3% 0.0% 0.0%   ROE %   13.2% 28.5% 9.3% 19.9% 9.3% 4.2% 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 %   75.6% 66.7% 49.0% 62.9% 83.5% 82.8% 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, %   29.8% 70.7% -43.3% -71.2% -231.0% -261.2% 0.0% 0.0%   Gearing %   16.3% 33.3% 32.7% 25.6% 3.9% 7.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 3.1% 2.3% 4.1% 5.2% 4.4% 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   1.5 1.4 1.3 2.2 4.8 4.4 0.0 0.0   Current Ratio   2.6 2.3 1.9 3.1 7.3 7.0 0.0 0.0   Cash and cash equivalent   654.6 513.1 2,371.9 3,305.4 2,956.2 2,050.9 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   3,382.4 3,568.1 4,274.2 6,132.4 7,538.4 7,992.6 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   239 491 162 236 113 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   239 491 162 236 128 62 0 0   EBIT / employee   198 447 119 209 86 48 0 0   Net earnings / employee   146 343 90 141 76 36 0 0