Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sinitone 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  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 29.0% 1.6% 0.7% 0.7% 7.7% 7.7%   Credit score (0-100)   0 0 2 77 93 95 31 31   Credit rating   N/A N/A B A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 24.3 1,594.8 3,208.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 8,712 20,941 36,306 0.0 0.0   EBITDA   0.0 0.0 0.0 4,952 7,957 14,212 0.0 0.0   EBIT   0.0 0.0 0.0 4,851 7,600 13,933 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 4,844.4 7,378.7 13,713.7 0.0 0.0   Net earnings   0.0 0.0 0.0 3,768.6 5,729.9 10,435.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 4,844 7,379 13,714 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 1,158 2,052 1,016 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 4,569 10,299 20,734 20,163 20,163   Interest-bearing liabilities   0.0 0.0 0.0 2,910 6,052 12,011 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 13,533 24,574 51,939 20,163 20,163   Net Debt   0.0 0.0 0.0 1,600 6,020 11,902 -20,163 -20,163     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 0.0 8,712 20,941 36,306 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 140.4% 73.4% -100.0% 0.0%   Employees   0 0 0 8 19 32 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 137.5% 68.4% -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 0 13,533 24,574 51,939 20,163 20,163   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 81.6% 111.4% -61.2% 0.0%   Added value   0.0 0.0 0.0 4,952.4 7,701.2 14,211.9 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 1,056 537 -1,315 -1,016 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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% 0.0% 55.7% 36.3% 38.4% 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% 0.0% 35.9% 40.0% 36.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 64.5% 63.6% 56.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 82.5% 77.1% 67.3% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 33.8% 41.9% 39.9% 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, %   0.0% 0.0% 0.0% 32.3% 75.7% 83.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 63.7% 58.8% 57.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.6% 5.4% 3.2% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 1.1 0.9 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.4 1.1 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,310.3 32.4 108.9 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 0.0 3,456.3 1,360.4 777.7 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  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 619 405 444 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 619 419 444 0 0   EBIT / employee   0 0 0 606 400 435 0 0   Net earnings / employee   0 0 0 471 302 326 0 0