Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smedstorp Århus 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 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   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   5.5% 5.4% 2.3% 1.5% 12.5% 3.6% 12.8% 12.8%   Credit score (0-100)   42 43 64 75 18 51 18 18   Credit rating   BBB BBB BBB A BB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 16.9 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 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   2,982 3,295 4,143 4,952 466 2,628 0.0 0.0   EBITDA   429 781 897 1,346 -1,837 776 0.0 0.0   EBIT   385 737 897 1,346 -1,949 568 0.0 0.0   Pre-tax profit (PTP)   333.9 685.6 848.4 1,315.4 -2,097.2 218.5 0.0 0.0   Net earnings   236.4 520.6 652.5 1,009.8 -1,751.9 256.2 0.0 0.0   Pre-tax profit without non-rec. items   334 686 848 1,315 -2,097 218 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   24.2 0.0 0.0 0.0 785 635 0.0 0.0   Shareholders equity total   437 958 1,610 2,520 768 1,025 388 388   Interest-bearing liabilities   1,889 1,594 1,398 629 4,265 5,649 0.0 0.0   Balance sheet total (assets)   4,396 4,765 6,338 6,964 9,943 10,363 388 388   Net Debt   1,889 1,594 1,398 629 4,265 5,649 -388 -388     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   2,982 3,295 4,143 4,952 466 2,628 0.0 0.0   Gross profit growth   -3.9% 10.5% 25.7% 19.5% -90.6% 463.7% -100.0% 0.0%   Employees   5 5 6 7 4 3 0 0   Employee growth %   25.0% 0.0% 20.0% 16.7% -42.9% -25.0% -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)   4,396 4,765 6,338 6,964 9,943 10,363 388 388   Balance sheet change%   23.1% 8.4% 33.0% 9.9% 42.8% 4.2% -96.3% 0.0%   Added value   428.9 781.1 897.3 1,345.8 -1,948.8 776.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -89 -89 0 0 673 -182 -810 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -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 (%)   12.9% 22.4% 21.7% 27.2% -418.0% 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 %   9.7% 16.1% 16.2% 20.3% -22.9% 5.6% 0.0% 0.0%   ROI %   20.8% 30.2% 32.4% 43.9% -47.3% 9.8% 0.0% 0.0%   ROE %   74.1% 74.6% 50.8% 48.9% -106.5% 28.6% 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 %   12.8% 24.4% 27.8% 36.7% 7.7% 10.0% 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, %   440.4% 204.1% 155.8% 46.8% -232.2% 728.0% 0.0% 0.0%   Gearing %   431.8% 166.4% 86.8% 25.0% 555.1% 551.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.0% 3.6% 3.6% 6.6% 7.1% 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   0.8 1.0 1.1 1.2 0.5 0.6 0.0 0.0   Current Ratio   1.1 1.2 1.3 1.5 0.8 0.9 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 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   290.1 906.9 1,507.5 2,417.3 -1,482.4 -804.2 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 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   86 156 150 192 -487 259 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 156 150 192 -459 259 0 0   EBIT / employee   77 147 150 192 -487 189 0 0   Net earnings / employee   47 104 109 144 -438 85 0 0