Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stanstorp Dairy 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% 1.1% 1.1%   Bankruptcy risk   0.9% 5.5% 2.1% 1.8% 1.4% 5.4% 14.9% 14.8%   Credit score (0-100)   90 42 67 70 77 40 14 14   Credit rating   A BBB BBB A A BBB BB BB   Credit limit (kDKK)   400.1 -0.0 -0.1 -1.3 13.2 -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 2018/12 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   4,500 142 1,237 2,049 6,657 4,225 0.0 0.0   EBITDA   3,940 -1,028 489 1,399 5,131 1,435 0.0 0.0   EBIT   2,924 -2,400 -829 -487 3,095 -4,098 0.0 0.0   Pre-tax profit (PTP)   1,848.3 -4,541.8 -1,838.9 -1,108.4 2,029.9 -6,436.5 0.0 0.0   Net earnings   1,507.4 -4,200.9 -1,838.9 -1,108.4 2,029.9 -6,436.5 0.0 0.0   Pre-tax profit without non-rec. items   1,848 -4,542 -1,839 -1,108 2,030 -6,437 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   63,812 59,761 56,981 56,028 56,260 51,070 0.0 0.0   Shareholders equity total   3,739 -462 -2,301 -3,410 -1,380 -7,816 -10,047 -10,047   Interest-bearing liabilities   62,007 60,694 59,820 58,301 57,307 56,090 10,047 10,047   Balance sheet total (assets)   69,193 65,420 62,198 59,844 60,842 54,286 0.0 0.0   Net Debt   62,007 60,668 59,619 57,439 55,726 55,914 10,047 10,047     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   4,500 142 1,237 2,049 6,657 4,225 0.0 0.0   Gross profit growth   0.0% -96.9% 774.5% 65.6% 224.8% -36.5% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   69,193 65,420 62,198 59,844 60,842 54,286 0 0   Balance sheet change%   0.0% -5.5% -4.9% -3.8% 1.7% -10.8% -100.0% 0.0%   Added value   3,939.6 -1,027.6 492.1 920.3 4,501.6 1,445.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   62,797 -5,424 -4,100 -2,361 -1,181 -10,733 -51,070 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 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% 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 (%)   65.0% -1,696.1% -67.0% -23.8% 46.5% -97.0% 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 %   4.8% -3.6% -1.6% -0.8% 4.9% -6.4% 0.0% 0.0%   ROI %   5.0% -3.8% -1.7% -0.8% 5.3% -7.1% 0.0% 0.0%   ROE %   40.3% -12.1% -2.9% -1.8% 3.4% -11.2% 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 %   5.4% -0.7% -3.6% -5.4% -2.2% -12.6% -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, %   1,574.0% -5,903.5% 12,194.9% 4,104.8% 1,086.1% 3,895.1% 0.0% 0.0%   Gearing %   1,658.5% -13,131.4% -2,599.6% -1,709.9% -4,153.9% -717.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 3.5% 1.3% 1.1% 1.9% 4.3% 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   0.4 0.2 0.4 0.4 0.5 0.3 0.0 0.0   Current Ratio   1.2 0.6 0.9 0.5 0.6 0.3 0.0 0.0   Cash and cash equivalent   0.0 26.8 200.9 861.5 1,581.1 175.6 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   827.5 -3,939.8 -553.7 -2,721.6 -2,680.0 -4,918.5 -5,023.7 -5,023.7   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   0 0 0 0 0 289 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 287 0 0   EBIT / employee   0 0 0 0 0 -820 0 0   Net earnings / employee   0 0 0 0 0 -1,287 0 0