Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Småfolk A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.4% 8.4% 6.2% 14.6% 4.4% 7.1% 20.6% 20.4%   Credit score (0-100)   38 29 36 14 46 34 5 5   Credit rating   BBB BB BBB BB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,591 2,464 2,912 674 1,428 1,187 0.0 0.0   EBITDA   -1,358 -420 784 -2,462 295 23.8 0.0 0.0   EBIT   -2,108 -974 18.0 -3,139 295 23.8 0.0 0.0   Pre-tax profit (PTP)   -2,719.0 -1,300.2 -338.4 -3,510.3 125.3 11.6 0.0 0.0   Net earnings   -2,010.0 -1,017.7 -620.0 -3,510.3 125.3 11.6 0.0 0.0   Pre-tax profit without non-rec. items   -2,719 -1,300 -338 -3,510 125 11.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,645 1,231 1,150 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,542 524 -95.6 -184 281 293 -807 -807   Interest-bearing liabilities   5,843 3,550 5,002 3,035 5,617 5,644 807 807   Balance sheet total (assets)   9,778 6,266 6,849 4,464 6,480 6,734 0.0 0.0   Net Debt   5,479 3,491 3,829 2,972 4,650 4,469 807 807     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   5,591 2,464 2,912 674 1,428 1,187 0.0 0.0   Gross profit growth   0.0% -55.9% 18.2% -76.9% 112.0% -16.8% -100.0% 0.0%   Employees   25 14 8 8 4 3 0 0   Employee growth %   0.0% -44.0% -42.9% 0.0% -50.0% -25.0% -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)   9,778 6,266 6,849 4,464 6,480 6,734 0 0   Balance sheet change%   0.0% -35.9% 9.3% -34.8% 45.2% 3.9% -100.0% 0.0%   Added value   -1,358.0 -419.9 784.2 -2,462.3 971.4 23.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,249 -1,307 -1,186 -2,503 0 0 0 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 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -37.7% -39.5% 0.6% -466.0% 20.6% 2.0% 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 %   -20.8% -11.5% 1.2% -54.0% 5.4% 0.7% 0.0% 0.0%   ROI %   -27.6% -16.0% 1.8% -77.9% 6.7% 0.8% 0.0% 0.0%   ROE %   -130.4% -98.5% -16.8% -62.1% 5.3% 4.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   15.8% 8.4% -1.4% -4.0% 4.4% 4.4% -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, %   -403.5% -831.2% 488.3% -120.7% 1,577.9% 18,807.8% 0.0% 0.0%   Gearing %   378.9% 677.0% -5,232.3% -1,650.4% 1,996.6% 1,926.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.3% 8.1% 9.8% 9.5% 4.1% 0.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.4 0.3 0.2 0.4 0.3 0.4 0.0 0.0   Current Ratio   1.1 0.6 0.7 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   364.0 59.3 1,173.0 63.5 967.1 1,175.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   583.0 -2,205.7 -2,380.1 -311.9 110.6 293.0 -403.5 -403.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -54 -30 98 -308 243 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -54 -30 98 -308 74 8 0 0   EBIT / employee   -84 -70 2 -392 74 8 0 0   Net earnings / employee   -80 -73 -78 -439 31 4 0 0