Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SINUS ELECTRIC ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   11.2% 6.4% 12.8% 6.3% 10.0% 4.8% 29.3% 28.9%   Credit score (0-100)   23 38 18 36 24 45 0 0   Credit rating   B BB B BB B BB C C   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,470 1,058 1,080 1,400 1,136 1,186 0.0 0.0   EBITDA   691 312 316 598 329 392 0.0 0.0   EBIT   691 312 316 598 329 392 0.0 0.0   Pre-tax profit (PTP)   653.9 319.2 314.2 601.1 337.1 405.5 0.0 0.0   Net earnings   510.1 248.9 245.0 468.9 262.9 316.2 0.0 0.0   Pre-tax profit without non-rec. items   654 319 314 601 337 405 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   705 374 370 594 388 441 0.0 0.0   Interest-bearing liabilities   1,612 551 0.0 0.0 755 75.1 0.0 0.0   Balance sheet total (assets)   3,273 1,522 910 1,105 1,515 963 0.0 0.0   Net Debt   1,602 539 -13.5 -21.3 723 47.4 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,470 1,058 1,080 1,400 1,136 1,186 0.0 0.0   Gross profit growth   40.0% -28.0% 2.1% 29.6% -18.8% 4.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   3,273 1,522 910 1,105 1,515 963 0 0   Balance sheet change%   14.0% -53.5% -40.2% 21.4% 37.1% -36.4% -100.0% 0.0%   Added value   690.8 311.8 316.1 598.1 328.6 391.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   47.0% 29.5% 29.3% 42.7% 28.9% 33.0% 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 %   22.6% 13.1% 26.2% 59.7% 25.8% 32.8% 0.0% 0.0%   ROI %   31.1% 19.4% 49.2% 124.9% 38.9% 48.9% 0.0% 0.0%   ROE %   88.7% 46.1% 65.9% 97.3% 53.6% 76.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   21.6% 24.6% 40.7% 53.8% 25.6% 45.8% 0.0% 0.0%   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, %   231.9% 172.7% -4.3% -3.6% 220.0% 12.1% 0.0% 0.0%   Gearing %   228.5% 147.4% 0.0% 0.0% 194.6% 17.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% -0.5% 1.5% 0.0% 0.2% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.3 1.4 1.9 2.9 1.4 2.2 0.0 0.0   Current Ratio   1.3 1.4 1.9 2.9 1.4 2.2 0.0 0.0   Cash and cash equivalent   9.8 12.2 13.5 21.3 31.8 27.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   847.1 447.6 442.2 726.1 462.9 531.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   691 312 316 598 329 392 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   691 312 316 598 329 392 0 0   EBIT / employee   691 312 316 598 329 392 0 0   Net earnings / employee   510 249 245 469 263 316 0 0