Smedelab ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.8% 1.8% 1.8% 1.8% 1.8%  
Bankruptcy risk  0.0% 0.0% 7.7% 5.8% 9.5%  
Credit score (0-100)  0 0 31 38 26  
Credit rating  N/A N/A BB BBB BB  
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) 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 1,579 2,012 1,153  
EBITDA  0.0 0.0 388 203 -355  
EBIT  0.0 0.0 366 175 -387  
Pre-tax profit (PTP)  0.0 0.0 357.9 176.0 -387.9  
Net earnings  0.0 0.0 275.3 127.6 -384.7  
Pre-tax profit without non-rec. items  0.0 0.0 358 176 -388  

 
See the entire income statement

Balance sheet (kDKK) 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 43.2 33.4  
Shareholders equity total  0.0 0.0 315 443 58.1  
Interest-bearing liabilities  0.0 0.0 227 187 157  
Balance sheet total (assets)  0.0 0.0 1,055 1,179 466  

Net Debt  0.0 0.0 143 23.5 14.3  
 
See the entire balance sheet

Volume 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 1,579 2,012 1,153  
Gross profit growth  0.0% 0.0% 0.0% 27.4% -42.7%  
Employees  0 0 3 0 4  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 1,055 1,179 466  
Balance sheet change%  0.0% 0.0% 0.0% 11.8% -60.5%  
Added value  0.0 0.0 388.1 197.6 -354.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 112 -7 -64  

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

Profitability 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12
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 (%)  0.0% 0.0% 23.2% 8.7% -33.6%  
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 %  0.0% 0.0% 34.7% 15.7% -47.0%  
ROI %  0.0% 0.0% 67.4% 29.9% -91.5%  
ROE %  0.0% 0.0% 87.3% 33.7% -153.6%  

Solidity 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  0.0% 0.0% 29.9% 37.6% 12.5%  
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, %  0.0% 0.0% 37.0% 11.6% -4.0%  
Gearing %  0.0% 0.0% 72.1% 42.3% 269.5%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 7.0% -0.4% 0.5%  

Liquidity 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.0 1.1 1.3 0.6  
Current Ratio  0.0 0.0 1.2 1.3 0.7  
Cash and cash equivalent  0.0 0.0 83.7 163.7 142.4  

Capital use efficiency 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12
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  0.0 0.0 140.2 248.3 -105.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
N/A
2021
N/A
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 129 0 -89  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 129 0 -89  
EBIT / employee  0 0 122 0 -97  
Net earnings / employee  0 0 92 0 -96