Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S SØNDERGADE 58 VINDERUP 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% 0.3% 0.3%   Bankruptcy risk   1.1% 0.7% 0.8% 0.9% 1.7% 1.0% 8.3% 8.3%   Credit score (0-100)   85 94 91 88 72 86 29 29   Credit rating   A AA AA A A A BB BB   Credit limit (kDKK)   312.8 885.1 921.5 898.4 10.6 683.2 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   1,193 1,207 1,230 1,263 1,305 1,350 0.0 0.0   EBITDA   1,193 1,207 1,230 1,263 1,305 1,350 0.0 0.0   EBIT   293 1,707 1,530 1,563 -395 1,350 0.0 0.0   Pre-tax profit (PTP)   83.7 1,823.5 1,486.0 1,556.8 -1,256.8 1,149.0 0.0 0.0   Net earnings   83.7 1,823.5 1,486.0 1,556.8 -1,256.8 1,149.0 0.0 0.0   Pre-tax profit without non-rec. items   83.7 1,824 1,486 1,557 -1,257 1,149 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   13,700 14,200 14,500 14,800 13,100 13,100 0.0 0.0   Shareholders equity total   7,969 8,517 9,727 11,008 9,475 9,348 9,348 9,348   Interest-bearing liabilities   7,240 6,860 6,477 6,095 5,713 5,400 0.0 0.0   Balance sheet total (assets)   15,586 15,751 16,615 17,437 15,623 15,180 9,348 9,348   Net Debt   6,198 6,130 5,636 4,813 3,770 3,903 -9,348 -9,348     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   1,193 1,207 1,230 1,263 1,305 1,350 0.0 0.0   Gross profit growth   2.8% 1.1% 2.0% 2.6% 3.4% 3.4% -100.0% 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)   15,586 15,751 16,615 17,437 15,623 15,180 9,348 9,348   Balance sheet change%   -3.0% 1.1% 5.5% 4.9% -10.4% -2.8% -38.4% 0.0%   Added value   293.1 1,706.6 1,530.4 1,562.6 -394.9 1,350.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -900 500 300 300 -1,700 0 -13,100 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 (%)   24.6% 141.4% 124.4% 123.8% -30.3% 100.0% 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 %   2.3% 12.3% 9.8% 9.7% -2.4% 8.9% 0.0% 0.0%   ROI %   2.3% 12.6% 10.0% 9.9% -2.4% 9.2% 0.0% 0.0%   ROE %   1.0% 22.1% 16.3% 15.0% -12.3% 12.2% 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 %   51.1% 54.1% 58.5% 63.1% 60.6% 61.6% 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, %   519.5% 508.0% 458.0% 381.2% 288.9% 289.1% 0.0% 0.0%   Gearing %   90.8% 80.5% 66.6% 55.4% 60.3% 57.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 1.4% 1.5% 1.4% 14.7% 4.1% 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   1.5 2.1 2.7 3.7 3.4 2.8 0.0 0.0   Current Ratio   1.5 2.1 2.7 3.7 3.4 2.8 0.0 0.0   Cash and cash equivalent   1,041.8 729.7 841.6 1,282.1 1,943.5 1,497.3 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   373.7 795.2 1,322.1 1,921.0 1,775.1 1,346.1 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