Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUND DIGITAL 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   0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7%   Bankruptcy risk   5.9% 2.8% 4.9% 3.8% 9.2% 6.9% 11.3% 11.3%   Credit score (0-100)   40 60 44 49 26 34 22 22   Credit rating   BBB BBB BBB BBB BB BBB BB BB   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 2018/12 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   2,514 2,414 1,783 2,290 810 1,735 0.0 0.0   EBITDA   1,464 839 132 755 -269 713 0.0 0.0   EBIT   1,361 735 95.9 755 -629 713 0.0 0.0   Pre-tax profit (PTP)   1,359.2 713.0 60.3 760.8 -638.9 736.0 0.0 0.0   Net earnings   1,053.8 543.4 33.5 590.4 -638.9 601.1 0.0 0.0   Pre-tax profit without non-rec. items   1,359 713 60.3 761 -639 736 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   15.2 11.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,555 907 731 1,071 432 1,033 953 953   Interest-bearing liabilities   7.7 11.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,078 1,623 1,174 1,735 657 1,618 953 953   Net Debt   -626 -969 -479 -785 -288 -949 -953 -953     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   2,514 2,414 1,783 2,290 810 1,735 0.0 0.0   Gross profit growth   329.4% -4.0% -26.2% 28.5% -64.7% 114.4% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   2,078 1,623 1,174 1,735 657 1,618 953 953   Balance sheet change%   124.8% -21.9% -27.7% 47.8% -62.1% 146.4% -41.1% 0.0%   Added value   1,464.4 839.0 132.3 754.9 -628.6 712.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -188 -207 -73 0 -360 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   54.1% 30.5% 5.4% 33.0% -77.6% 41.1% 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 %   90.7% 39.7% 6.9% 52.4% -52.6% 64.9% 0.0% 0.0%   ROI %   114.7% 59.0% 11.6% 84.7% -83.6% 100.7% 0.0% 0.0%   ROE %   102.5% 44.1% 4.1% 65.5% -85.0% 82.0% 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 %   74.8% 55.9% 62.3% 61.7% 65.8% 63.9% 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, %   -42.7% -115.5% -362.0% -104.0% 107.4% -133.2% 0.0% 0.0%   Gearing %   0.5% 1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 237.9% 645.0% 0.0% 0.0% 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   3.7 2.1 2.5 2.4 2.6 2.7 0.0 0.0   Current Ratio   3.7 2.2 2.6 2.5 2.9 2.8 0.0 0.0   Cash and cash equivalent   633.6 980.5 478.8 785.2 288.5 949.2 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   1,420.6 876.6 730.7 971.8 340.1 865.0 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   0 839 132 755 -629 713 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 839 132 755 -269 713 0 0   EBIT / employee   0 735 96 755 -629 713 0 0   Net earnings / employee   0 543 33 590 -639 601 0 0