Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SVENSSON STILLADSER 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 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% 6.1% 6.1%   Bankruptcy risk   1.9% 5.8% 2.3% 2.2% 11.6% 11.3% 16.6% 16.6%   Credit score (0-100)   72 41 65 64 20 20 11 11   Credit rating   A BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.7 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 2018/12 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   1,041 149 521 429 -134 -125 0.0 0.0   EBITDA   1,041 149 521 429 -134 -125 0.0 0.0   EBIT   721 -105 323 210 -442 -267 0.0 0.0   Pre-tax profit (PTP)   689.4 -133.6 317.8 207.7 -442.4 -267.3 0.0 0.0   Net earnings   501.3 -120.4 236.2 202.4 -442.4 -267.3 0.0 0.0   Pre-tax profit without non-rec. items   689 -134 318 208 -442 -267 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   23.3 245 680 561 349 207 0.0 0.0   Shareholders equity total   758 387 624 826 384 116 66.4 66.4   Interest-bearing liabilities   872 460 641 0.0 86.9 86.9 0.0 0.0   Balance sheet total (assets)   2,018 1,041 1,346 978 479 212 66.4 66.4   Net Debt   -517 -87.7 58.1 -253 -11.4 84.7 -66.4 -66.4     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   1,041 149 521 429 -134 -125 0.0 0.0   Gross profit growth   204.6% -85.7% 250.1% -17.7% 0.0% 6.3% 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)   2,018 1,041 1,346 978 479 212 66 66   Balance sheet change%   26.4% -48.4% 29.2% -27.3% -51.0% -55.8% -68.7% 0.0%   Added value   1,041.5 148.9 521.1 428.6 -223.4 -125.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -640 -196 236 -337 -520 -284 -207 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   69.3% -70.7% 61.9% 49.0% 330.5% 213.4% 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 %   39.9% -6.9% 27.0% 18.1% -60.6% -77.3% 0.0% 0.0%   ROI %   51.5% -8.5% 30.5% 20.1% -68.2% -79.3% 0.0% 0.0%   ROE %   98.9% -21.0% 46.7% 27.9% -73.2% -106.9% 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 %   37.5% 37.2% 46.3% 84.4% 80.1% 54.9% 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, %   -49.6% -58.9% 11.2% -59.1% 8.5% -67.6% 0.0% 0.0%   Gearing %   115.1% 118.7% 102.8% 0.0% 22.6% 74.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.3% 0.9% 0.7% 1.1% 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   2.6 1.2 0.9 2.7 1.4 0.1 0.0 0.0   Current Ratio   2.6 1.2 0.9 2.7 1.4 0.1 0.0 0.0   Cash and cash equivalent   1,388.5 547.7 582.7 253.4 98.3 2.2 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   1,137.0 142.5 -56.2 264.7 34.6 -90.6 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   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