Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STEELHOUSE 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   2.4% 3.6% 2.7% 1.5% 2.5% 1.0% 8.9% 8.9%   Credit score (0-100)   65 54 60 76 61 85 28 28   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 32.2 0.0 416.2 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   4,838 2,690 3,379 6,295 3,113 4,707 0.0 0.0   EBITDA   2,222 602 1,059 3,395 520 1,690 0.0 0.0   EBIT   2,222 602 995 3,331 520 1,690 0.0 0.0   Pre-tax profit (PTP)   2,019.8 492.2 911.8 3,224.4 406.6 1,586.6 0.0 0.0   Net earnings   1,565.5 376.7 700.3 2,504.1 302.7 1,225.6 0.0 0.0   Pre-tax profit without non-rec. items   2,020 492 912 3,224 407 1,587 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   0.0 82.9 64.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,074 1,651 1,951 4,056 3,158 4,084 2,984 2,984   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,247 430 0.0 0.0   Balance sheet total (assets)   6,595 5,017 6,593 9,773 9,941 8,051 2,984 2,984   Net Debt   -1,156 -41.2 -43.5 -354 2,690 -2,499 -2,984 -2,984     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   4,838 2,690 3,379 6,295 3,113 4,707 0.0 0.0   Gross profit growth   133.1% -44.4% 25.6% 86.3% -50.5% 51.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   6,595 5,017 6,593 9,773 9,941 8,051 2,984 2,984   Balance sheet change%   45.0% -23.9% 31.4% 48.2% 1.7% -19.0% -62.9% 0.0%   Added value   2,221.9 601.7 1,058.8 3,395.0 584.5 1,690.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 83 -83 -128 0 0 0 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  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 (%)   45.9% 22.4% 29.4% 52.9% 16.7% 35.9% 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% 10.4% 17.1% 40.7% 5.3% 18.9% 0.0% 0.0%   ROI %   110.6% 32.3% 55.2% 110.9% 10.0% 31.1% 0.0% 0.0%   ROE %   112.5% 20.2% 38.9% 83.4% 8.4% 33.8% 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 %   31.5% 32.9% 29.6% 41.5% 31.8% 50.7% 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, %   -52.0% -6.8% -4.1% -10.4% 517.0% -147.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 102.8% 10.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.1% 0.0% 0.0% 0.0% 7.1% 5.9% 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   1.1 0.8 0.6 0.9 0.8 1.4 0.0 0.0   Current Ratio   1.4 1.5 1.4 1.7 1.5 2.0 0.0 0.0   Cash and cash equivalent   1,156.4 41.2 43.5 354.0 557.1 2,928.9 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   2,025.6 1,519.4 1,838.4 4,006.7 3,108.8 4,034.4 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   741 201 353 1,132 195 563 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   741 201 353 1,132 173 563 0 0   EBIT / employee   741 201 332 1,110 173 563 0 0   Net earnings / employee   522 126 233 835 101 409 0 0