SINTEX A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
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  2.8% 3.3% 2.5% 0.9% 0.5%  
Credit score (0-100)  59 53 62 87 99  
Credit rating  BBB BBB BBB A AAA  
Credit limit (mDKK)  0.0 0.0 0.0 3.5 6.1  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (mDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  232 287 270 265 257  
Gross profit  37.0 84.9 34.1 40.6 50.4  
EBITDA  37.0 84.9 34.1 16.8 23.6  
EBIT  37.0 84.9 34.1 6.0 13.3  
Pre-tax profit (PTP)  9.4 43.2 2.9 3.2 8.7  
Net earnings  9.4 43.2 2.9 2.3 6.7  
Pre-tax profit without non-rec. items  37.0 84.9 34.1 3.2 8.7  

 
See the entire income statement

Balance sheet (mDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  0.0 0.0 0.0 48.0 74.9  
Shareholders equity total  45.7 73.9 36.9 39.1 45.8  
Interest-bearing liabilities  0.0 0.0 0.0 92.9 94.4  
Balance sheet total (assets)  156 181 188 193 191  

Net Debt  0.0 0.0 0.0 92.9 94.0  
 
See the entire balance sheet

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

Net sales  232 287 270 265 257  
Net sales growth  -11.6% 23.6% -5.8% -1.9% -2.9%  
Gross profit  37.0 84.9 34.1 40.6 50.4  
Gross profit growth  -20.2% 129.8% -59.8% 19.0% 24.0%  
Employees  0 0 0 153 132  
Employee growth %  0.0% 0.0% 0.0% 0.0% -13.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  156 181 188 193 191  
Balance sheet change%  -21.0% 15.9% 4.3% 2.4% -1.2%  
Added value  37.0 84.9 34.1 6.0 23.6  
Added value %  15.9% 29.6% 12.6% 2.3% 9.2%  
Investments  0 0 0 43 18  

Net sales trend  -1.0 1.0 -1.0 -2.0 -3.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  15.9% 29.6% 12.6% 6.4% 9.2%  
EBIT %  15.9% 29.6% 12.6% 2.3% 5.2%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 14.9% 26.5%  
Net Earnings %  4.1% 15.1% 1.1% 0.9% 2.6%  
Profit before depreciation and extraordinary items %  4.1% 15.1% 1.1% 4.9% 6.6%  
Pre tax profit less extraordinaries %  15.9% 29.6% 12.6% 1.2% 3.4%  
ROA %  20.9% 50.5% 18.5% 3.6% 7.4%  
ROI %  20.9% 50.5% 18.5% 4.2% 10.2%  
ROE %  16.1% 72.2% 5.3% 6.0% 15.7%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  100.0% 100.0% 100.0% 20.3% 24.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 56.9% 54.4%  
Relative net indebtedness %  0.0% 0.0% 0.0% 56.9% 54.3%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 551.4% 398.5%  
Gearing %  0.0% 0.0% 0.0% 237.4% 206.1%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 7.8% 5.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.0 0.0 0.0 1.3 0.3  
Current Ratio  0.0 0.0 0.0 2.5 0.8  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.4  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 32.0 34.8  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 52.4% 41.7%  
Net working capital  0.0 0.0 0.0 82.7 -24.2  
Net working capital %  0.0% 0.0% 0.0% 31.2% -9.4%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 2 2  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0