Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STANDESIGN 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.4% 3.8% 23.6% 14.0% 2.7% 1.6% 9.4% 9.4%   Credit score (0-100)   66 52 3 15 59 73 26 26   Credit rating   BBB BBB B BB BBB A BB BB   Credit limit (kDKK)   0.1 0.0 -0.0 0.0 0.0 16.6 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   13,612 12,386 4,377 8,702 14,274 14,803 0.0 0.0   EBITDA   3,953 1,479 -5,606 2,724 4,775 3,522 0.0 0.0   EBIT   2,333 -439 -7,488 962 3,270 2,013 0.0 0.0   Pre-tax profit (PTP)   2,323.4 -578.0 -7,688.2 657.7 3,067.9 1,858.8 0.0 0.0   Net earnings   1,820.9 -466.0 -6,011.2 513.7 2,390.9 1,448.0 0.0 0.0   Pre-tax profit without non-rec. items   2,323 -578 -7,688 658 3,068 1,859 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   4,702 4,887 3,571 2,569 2,783 3,065 0.0 0.0   Shareholders equity total   6,452 3,486 -2,525 -2,012 1,990 3,438 2,938 2,938   Interest-bearing liabilities   0.0 1,559 4,599 2,380 4,594 3,580 0.0 0.0   Balance sheet total (assets)   11,638 12,175 6,722 11,865 11,885 11,252 2,938 2,938   Net Debt   -4,449 1,546 4,593 916 -2,081 2,671 -2,938 -2,938     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   13,612 12,386 4,377 8,702 14,274 14,803 0.0 0.0   Gross profit growth   23.6% -9.0% -64.7% 98.8% 64.0% 3.7% -100.0% 0.0%   Employees   19 23 20 13 17 20 0 0   Employee growth %   11.8% 21.1% -13.0% -35.0% 30.8% 17.6% -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)   11,638 12,175 6,722 11,865 11,885 11,252 2,938 2,938   Balance sheet change%   6.4% 4.6% -44.8% 76.5% 0.2% -5.3% -73.9% 0.0%   Added value   3,953.4 1,479.2 -5,605.9 2,724.2 5,031.4 3,521.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -517 -1,733 -3,199 -2,763 -1,292 -1,227 -3,065 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   17.1% -3.5% -171.1% 11.1% 22.9% 13.6% 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 %   20.7% -3.7% -69.9% 8.4% 25.7% 17.5% 0.0% 0.0%   ROI %   41.7% -7.6% -155.3% 23.5% 64.9% 29.8% 0.0% 0.0%   ROE %   32.9% -9.4% -117.8% 5.5% 34.5% 53.4% 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 %   55.4% 28.6% -27.3% -14.5% 16.7% 30.6% 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, %   -112.5% 104.5% -81.9% 33.6% -43.6% 75.8% 0.0% 0.0%   Gearing %   0.0% 44.7% -182.1% -118.3% 230.8% 104.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 17.8% 6.5% 8.9% 7.0% 4.2% 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   1.4 0.9 0.4 0.9 1.2 1.2 0.0 0.0   Current Ratio   1.4 0.9 0.4 0.9 1.2 1.2 0.0 0.0   Cash and cash equivalent   4,448.6 12.3 6.0 1,463.6 6,674.9 908.3 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   1,820.5 -949.3 -5,213.2 -1,439.0 1,139.2 1,219.6 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   208 64 -280 210 296 176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   208 64 -280 210 281 176 0 0   EBIT / employee   123 -19 -374 74 192 101 0 0   Net earnings / employee   96 -20 -301 40 141 72 0 0