Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGELSE ERHVERVS OPBYG 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 2.9% 2.5% 1.7% 1.8% 1.8% 10.6% 10.6%   Credit score (0-100)   70 58 61 72 70 71 23 23   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   1.0 0.0 0.0 9.4 4.0 4.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,349 9,844 10,220 11,270 12,064 12,730 0.0 0.0   EBITDA   1,836 1,044 1,621 1,986 2,615 2,747 0.0 0.0   EBIT   1,746 926 1,523 1,919 2,552 2,670 0.0 0.0   Pre-tax profit (PTP)   1,768.0 1,034.0 1,465.0 1,850.0 2,269.0 2,613.3 0.0 0.0   Net earnings   1,379.0 802.0 1,140.0 1,438.0 1,761.0 2,023.0 0.0 0.0   Pre-tax profit without non-rec. items   1,768 1,034 1,465 1,850 2,269 2,613 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   349 231 133 115 209 383 0.0 0.0   Shareholders equity total   6,286 5,588 6,728 8,165 6,926 7,449 4,949 4,949   Interest-bearing liabilities   1,904 2,638 2,345 2,845 1,355 1,758 0.0 0.0   Balance sheet total (assets)   12,293 15,894 18,303 17,377 13,260 14,143 4,949 4,949   Net Debt   1,904 2,638 2,345 2,845 1,355 1,758 -4,949 -4,949     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   10,349 9,844 10,220 11,270 12,064 12,730 0.0 0.0   Gross profit growth   24.0% -4.9% 3.8% 10.3% 7.0% 5.5% -100.0% 0.0%   Employees   22 22 22 21 19 20 0 0   Employee growth %   10.0% 0.0% 0.0% -4.5% -9.5% 5.3% -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)   12,293 15,894 18,303 17,377 13,260 14,143 4,949 4,949   Balance sheet change%   -7.2% 29.3% 15.2% -5.1% -23.7% 6.7% -65.0% 0.0%   Added value   1,836.0 1,044.0 1,621.0 1,986.0 2,619.0 2,746.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -236 -196 -85 31 97 -383 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   16.9% 9.4% 14.9% 17.0% 21.2% 21.0% 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 %   14.5% 7.9% 9.0% 10.8% 16.7% 20.2% 0.0% 0.0%   ROI %   21.8% 12.5% 15.9% 18.2% 26.3% 31.5% 0.0% 0.0%   ROE %   24.6% 13.5% 18.5% 19.3% 23.3% 28.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   51.1% 38.1% 36.8% 47.0% 52.2% 52.7% 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, %   103.7% 252.7% 144.7% 143.3% 51.8% 64.0% 0.0% 0.0%   Gearing %   30.3% 47.2% 34.9% 34.8% 19.6% 23.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.3% 2.8% 3.1% 13.5% 9.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 1.5 1.2 1.4 1.3 1.5 0.0 0.0   Current Ratio   2.1 1.7 1.7 2.1 2.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,318.0 6,257.0 7,679.0 8,852.0 7,475.0 7,843.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   83 47 74 95 138 137 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 47 74 95 138 137 0 0   EBIT / employee   79 42 69 91 134 134 0 0   Net earnings / employee   63 36 52 68 93 101 0 0