Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMT DENMARK 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   3.4% 1.7% 1.2% 2.9% 5.6% 6.6% 11.4% 11.2%   Credit score (0-100)   55 74 82 57 40 35 21 22   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 6.9 84.0 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 2018/12 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   6,393 6,988 4,531 2,055 712 456 0.0 0.0   EBITDA   2,369 4,376 1,301 2,491 710 541 0.0 0.0   EBIT   1,960 4,294 1,286 1,779 710 498 0.0 0.0   Pre-tax profit (PTP)   2,210.1 4,274.4 1,097.6 1,759.2 695.5 506.9 0.0 0.0   Net earnings   1,720.8 3,238.9 845.0 1,372.0 542.3 403.3 0.0 0.0   Pre-tax profit without non-rec. items   2,210 4,274 1,098 1,759 695 507 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   0.0 32.4 55.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,342 3,381 1,526 1,848 1,290 594 514 514   Interest-bearing liabilities   0.0 600 15.5 0.3 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,292 7,596 3,096 2,408 1,512 905 514 514   Net Debt   -537 -3,733 -842 -757 -936 -675 -514 -514     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,393 6,988 4,531 2,055 712 456 0.0 0.0   Gross profit growth   30.4% 9.3% -35.2% -54.7% -65.4% -36.0% -100.0% 0.0%   Employees   6 6 6 3 1 0 0 0   Employee growth %   -33.3% 0.0% 0.0% -50.0% -66.7% -100.0% 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)   5,292 7,596 3,096 2,408 1,512 905 514 514   Balance sheet change%   -65.4% 43.6% -59.2% -22.2% -37.2% -40.2% -43.2% 0.0%   Added value   2,369.4 4,375.9 1,300.7 2,490.7 1,421.2 540.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -719 -49 8 -767 0 -43 0 0   Net sales trend   -2.0 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 2018/12 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 (%)   30.7% 61.4% 28.4% 86.6% 99.7% 109.3% 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 %   22.3% 66.9% 24.1% 64.6% 36.2% 42.7% 0.0% 0.0%   ROI %   30.0% 162.0% 45.4% 100.8% 45.2% 54.8% 0.0% 0.0%   ROE %   73.8% 137.2% 34.4% 81.3% 34.6% 42.8% 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 %   25.4% 44.5% 49.3% 76.7% 85.3% 65.6% 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, %   -22.6% -85.3% -64.8% -30.4% -131.9% -124.8% 0.0% 0.0%   Gearing %   0.0% 17.7% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.3% 61.3% 251.3% 9,309.9% 0.0% 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   1.3 1.8 2.1 4.3 6.8 2.9 0.0 0.0   Current Ratio   1.3 1.8 2.1 4.3 6.8 2.9 0.0 0.0   Cash and cash equivalent   536.5 4,332.6 857.9 757.5 935.8 675.0 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   1,246.1 3,312.8 1,576.5 1,824.1 1,290.3 593.6 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 2018/12 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   395 729 217 830 1,421 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   395 729 217 830 710 0 0 0   EBIT / employee   327 716 214 593 710 0 0 0   Net earnings / employee   287 540 141 457 542 0 0 0