Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGTERIET NAT 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 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   9.6% 27.3% 8.3% 3.6% 10.4% 6.6% 16.1% 16.1%   Credit score (0-100)   27 3 29 51 23 35 11 11   Credit rating   BB B BB BBB BB 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   428 46.3 484 599 299 871 0.0 0.0   EBITDA   116 -195 336 107 -229 193 0.0 0.0   EBIT   9.0 -278 295 107 -229 188 0.0 0.0   Pre-tax profit (PTP)   7.4 -283.0 269.7 99.9 -230.9 180.1 0.0 0.0   Net earnings   -6.8 -221.8 205.6 75.8 -182.1 132.4 0.0 0.0   Pre-tax profit without non-rec. items   7.4 -283 270 99.9 -231 180 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   124 40.9 0.0 0.0 0.0 36.7 0.0 0.0   Shareholders equity total   -18.4 -240 -34.5 228 45.6 178 97.9 97.9   Interest-bearing liabilities   75.0 157 84.0 0.0 0.0 52.5 0.0 0.0   Balance sheet total (assets)   418 494 423 643 827 756 97.9 97.9   Net Debt   -42.2 109 51.2 -356 -365 8.0 -97.9 -97.9     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   428 46.3 484 599 299 871 0.0 0.0   Gross profit growth   -4.4% -89.2% 945.9% 23.6% -50.0% 191.0% -100.0% 0.0%   Employees   2 2 2 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% -33.3% -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)   418 494 423 643 827 756 98 98   Balance sheet change%   34.0% 18.2% -14.2% 51.9% 28.6% -8.6% -87.0% 0.0%   Added value   116.4 -194.7 335.6 106.7 -228.8 193.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 -167 -82 0 0 31 -37 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 1.0 2.0 -1.0 1.0 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 (%)   2.1% -601.1% 60.9% 17.8% -76.4% 21.6% 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 %   2.4% -47.6% 49.5% 19.4% -31.1% 23.8% 0.0% 0.0%   ROI %   14.3% -210.4% 191.6% 61.0% -167.5% 135.9% 0.0% 0.0%   ROE %   -1.9% -48.7% 44.8% 23.3% -133.3% 118.4% 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 %   -4.2% -32.7% -7.5% 35.4% 5.5% 23.5% 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, %   -36.3% -55.8% 15.3% -333.4% 159.6% 4.1% 0.0% 0.0%   Gearing %   -408.2% -65.6% -243.5% 0.0% 0.0% 29.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 4.0% 20.7% 16.1% 0.0% 31.6% 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   0.5 0.5 1.0 1.6 1.0 1.1 0.0 0.0   Current Ratio   0.5 0.5 1.0 1.6 1.0 1.1 0.0 0.0   Cash and cash equivalent   117.2 48.7 32.8 355.6 365.3 44.5 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   -205.2 -318.8 -8.2 223.5 -20.5 77.9 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 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   58 -97 168 53 -76 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   58 -97 168 53 -76 97 0 0   EBIT / employee   5 -139 147 53 -76 94 0 0   Net earnings / employee   -3 -111 103 38 -61 66 0 0