Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OSTENFELD ELECTRONICS ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   9.7% 11.1% 12.0% 10.4% 11.5% 11.8% 15.5% 15.5%   Credit score (0-100)   27 23 20 22 20 19 13 13   Credit rating   BB BB BB BB BB BB 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   221 241 291 350 171 0 0 0   Gross profit   89.9 98.6 118 228 41.7 0.0 0.0 0.0   EBITDA   29.7 47.8 51.4 171 5.5 4.2 0.0 0.0   EBIT   29.7 47.8 51.4 171 5.5 4.2 0.0 0.0   Pre-tax profit (PTP)   24.0 41.5 46.7 163.1 0.2 0.1 0.0 0.0   Net earnings   18.7 32.4 36.4 127.2 0.2 0.1 0.0 0.0   Pre-tax profit without non-rec. items   24.0 41.5 46.7 163 0.2 0.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   173 205 241 368 368 368 243 243   Interest-bearing liabilities   -66.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   179 211 251 404 368 368 243 243   Net Debt   -66.0 0.0 0.0 0.0 0.0 0.0 -243 -243     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   221 241 291 350 171 0 0 0   Net sales growth   39.8% 9.1% 20.8% 20.3% -51.1% -100.0% 0.0% 0.0%   Gross profit   89.9 98.6 118 228 41.7 0.0 0.0 0.0   Gross profit growth   5.8% 9.7% 20.1% 92.3% -81.7% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   179 211 251 404 368 368 243 243   Balance sheet change%   11.5% 18.1% 18.9% 60.8% -8.9% 0.0% -33.9% 0.0%   Added value   29.7 47.8 51.4 170.5 5.5 4.2 0.0 0.0   Added value %   13.4% 19.9% 17.7% 48.7% 3.2% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 %   13.4% 19.9% 17.7% 48.7% 3.2% 0.0% 0.0% 0.0%   EBIT %   13.4% 19.9% 17.7% 48.7% 3.2% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   33.0% 48.5% 43.4% 74.9% 13.2% 0.0% 0.0% 0.0%   Net Earnings %   8.5% 13.4% 12.5% 36.3% 0.1% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.5% 13.4% 12.5% 36.3% 0.1% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.9% 17.2% 16.1% 46.6% 0.1% 0.0% 0.0% 0.0%   ROA %   17.5% 24.5% 22.2% 52.0% 1.4% 1.1% 0.0% 0.0%   ROI %   25.4% 29.6% 22.2% 52.0% 1.4% 1.1% 0.0% 0.0%   ROE %   11.5% 17.1% 16.3% 41.7% 0.1% 0.0% 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 %   96.4% 95.7% 95.9% 91.1% 100.0% 100.0% 100.0% 100.0%   Relative indebtedness %   0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -222.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   -38.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -11.1% -19.2% 0.0% 0.0% 0.0% 0.0% 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   103.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   161.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   188.7 240.2 262.0 386.2 631.6 0.0 0.0 0.0   Trade creditors turnover (days)   187.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   81.1% 87.8% 86.4% 115.5% 215.3% 0.0% 0.0% 0.0%   Net working capital   177.9 211.3 251.4 404.2 368.3 368.3 0.0 0.0   Net working capital %   80.6% 87.8% 86.4% 115.5% 215.3% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0