Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SVENDBORG RABBITS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   3.8% 3.5% 2.4% 2.5% 2.2% 2.3% 17.3% 17.2%   Credit score (0-100)   52 54 63 61 65 63 9 10   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,494 2,663 3,307 2,727 2,868 2,839 0.0 0.0   EBITDA   95.6 104 157 34.0 61.0 69.5 0.0 0.0   EBIT   27.6 24.6 107 17.0 55.9 58.6 0.0 0.0   Pre-tax profit (PTP)   27.0 23.4 103.1 10.9 55.2 58.2 0.0 0.0   Net earnings   27.0 34.4 103.1 10.9 55.2 64.2 0.0 0.0   Pre-tax profit without non-rec. items   27.0 23.4 103 10.9 55.2 58.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   83.9 69.4 32.1 15.5 10.4 39.7 0.0 0.0   Shareholders equity total   372 407 510 521 576 640 -361 -361   Interest-bearing liabilities   0.0 0.0 0.0 0.0 13.8 18.6 361 361   Balance sheet total (assets)   599 637 825 663 708 791 0.0 0.0   Net Debt   -123 -368 -132 -342 -402 -327 361 361     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,494 2,663 3,307 2,727 2,868 2,839 0.0 0.0   Gross profit growth   21.0% 6.8% 24.2% -17.5% 5.1% -1.0% -100.0% 0.0%   Employees   32 30 12 13 11 13 0 0   Employee growth %   28.0% -6.3% -60.0% 8.3% -15.4% 18.2% -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)   599 637 825 663 708 791 0 0   Balance sheet change%   35.5% 6.4% 29.5% -19.7% 6.8% 11.8% -100.0% 0.0%   Added value   95.6 103.9 156.7 34.0 72.9 69.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -113 -94 -87 -34 -10 18 -40 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   1.1% 0.9% 3.2% 0.6% 1.9% 2.1% 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 %   5.3% 4.0% 14.7% 2.3% 8.2% 7.9% 0.0% 0.0%   ROI %   7.7% 6.3% 23.3% 3.3% 10.1% 9.5% 0.0% 0.0%   ROE %   7.5% 8.8% 22.5% 2.1% 10.1% 10.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   62.1% 63.8% 61.8% 78.5% 81.4% 80.9% -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, %   -129.0% -354.5% -83.9% -1,007.0% -658.9% -470.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.4% 2.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.7% 6.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 2.2 2.2 3.9 4.6 4.6 0.0 0.0   Current Ratio   2.1 2.2 2.2 3.9 4.6 4.6 0.0 0.0   Cash and cash equivalent   123.3 368.3 131.5 342.3 416.0 345.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   248.6 271.9 389.2 407.4 477.1 544.4 -180.5 -180.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3 3 13 3 7 5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 3 13 3 6 5 0 0   EBIT / employee   1 1 9 1 5 5 0 0   Net earnings / employee   1 1 9 1 5 5 0 0