Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLEJPNER 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   0.9% 3.3% 2.0% 1.2% 1.3% 3.0% 17.8% 17.5%   Credit score (0-100)   91 56 69 81 80 57 8 9   Credit rating   A BBB A A A BBB B B   Credit limit (kDKK)   723.4 0.0 1.0 215.4 132.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,983 1,669 3,209 3,687 3,793 2,800 0.0 0.0   EBITDA   2,935 12.0 1,719 1,672 1,914 863 0.0 0.0   EBIT   2,770 -111 1,662 1,616 1,858 820 0.0 0.0   Pre-tax profit (PTP)   2,854.0 5.0 1,775.0 1,754.0 2,108.0 895.2 0.0 0.0   Net earnings   2,225.0 3.0 1,383.0 1,367.0 1,643.0 695.4 0.0 0.0   Pre-tax profit without non-rec. items   2,854 5.0 1,775 1,754 2,108 895 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   435 151 161 138 115 91.0 0.0 0.0   Shareholders equity total   5,806 3,809 5,192 5,367 5,644 1,348 14.3 14.3   Interest-bearing liabilities   90.0 87.0 90.0 88.0 203 1,077 0.0 0.0   Balance sheet total (assets)   8,207 6,801 8,015 10,890 10,951 7,275 14.3 14.3   Net Debt   -3,278 -1,325 -1,208 -2,899 -3,639 318 -14.3 -14.3     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,983 1,669 3,209 3,687 3,793 2,800 0.0 0.0   Gross profit growth   100.4% -66.5% 92.3% 14.9% 2.9% -26.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   8,207 6,801 8,015 10,890 10,951 7,275 14 14   Balance sheet change%   13.1% -17.1% 17.9% 35.9% 0.6% -33.6% -99.8% 0.0%   Added value   2,935.0 12.0 1,719.0 1,672.0 1,914.0 862.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -331 -307 -61 -111 -113 -87 -91 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   55.6% -6.7% 51.8% 43.8% 49.0% 29.3% 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 %   37.0% 0.2% 24.1% 18.9% 19.5% 9.8% 0.0% 0.0%   ROI %   59.1% 0.2% 34.4% 29.6% 37.1% 21.6% 0.0% 0.0%   ROE %   47.4% 0.1% 30.7% 25.9% 29.8% 19.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   70.7% 56.0% 64.8% 49.3% 60.4% 27.3% 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, %   -111.7% -11,041.7% -70.3% -173.4% -190.1% 36.9% 0.0% 0.0%   Gearing %   1.6% 2.3% 1.7% 1.6% 3.6% 79.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 7.9% 15.8% 36.0% 15.8% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.5 1.6 4.3 1.7 2.8 1.4 0.0 0.0   Current Ratio   4.5 2.2 6.0 2.1 2.3 1.3 0.0 0.0   Cash and cash equivalent   3,368.0 1,412.0 1,298.0 2,987.0 3,842.0 759.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   5,962.0 3,558.0 6,372.0 5,603.0 6,010.0 1,495.9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   978 4 573 557 638 288 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   978 4 573 557 638 288 0 0   EBIT / employee   923 -37 554 539 619 273 0 0   Net earnings / employee   742 1 461 456 548 232 0 0