Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Spartelpeder 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.4% 2.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 13.1% 10.9% 9.9% 20.5% 20.4% 20.4%   Credit score (0-100)   0 0 20 24 26 6 5 4   Credit rating   N/A N/A BB BB BB B B B   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 -22.0 868 3,906 4,319 0.0 0.0   EBITDA   0.0 0.0 -22.0 112 351 -385 0.0 0.0   EBIT   0.0 0.0 -22.0 108 345 -392 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -22.0 107.0 334.0 -404.0 0.0 0.0   Net earnings   0.0 0.0 -22.0 83.0 266.0 -336.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -22.0 107 334 -404 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 21.0 14.0 0.0 0.0   Shareholders equity total   0.0 0.0 26.0 109 375 38.7 -11.3 -11.3   Interest-bearing liabilities   0.0 0.0 9.0 4.0 1.0 308 11.3 11.3   Balance sheet total (assets)   0.0 0.0 36.0 775 1,804 2,584 0.0 0.0   Net Debt   0.0 0.0 9.0 -214 -55.0 308 11.3 11.3     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 -22.0 868 3,906 4,319 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 350.0% 10.6% -100.0% 0.0%   Employees   0 0 0 0 0 15 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)   0 0 36 775 1,804 2,584 0 0   Balance sheet change%   0.0% 0.0% 0.0% 2,052.8% 132.8% 43.2% -100.0% 0.0%   Added value   0.0 0.0 -22.0 112.0 349.0 -384.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 -4 15 -14 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 100.0% 12.4% 8.8% -9.1% 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 %   0.0% 0.0% -61.1% 26.6% 26.8% -17.9% 0.0% 0.0%   ROI %   0.0% 0.0% -62.9% 145.9% 141.1% -108.5% 0.0% 0.0%   ROE %   0.0% 0.0% -84.6% 123.0% 109.9% -162.6% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 72.2% 14.1% 20.8% 1.5% -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, %   0.0% 0.0% -40.9% -191.1% -15.7% -79.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 34.6% 3.7% 0.3% 794.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 15.4% 440.0% 7.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 -0.1 1.2 1.2 1.0 0.0 0.0   Current Ratio   0.0 0.0 -0.1 1.2 1.2 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 218.0 56.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 -11.0 109.0 354.0 24.7 -5.6 -5.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -26 0 0   EBIT / employee   0 0 0 0 0 -26 0 0   Net earnings / employee   0 0 0 0 0 -22 0 0