Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET SVEND SCHILDAHL 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   6.1% 6.6% 3.1% 4.4% 5.2% 0.0% 18.4% 18.4%   Credit score (0-100)   41 38 58 48 43 0 7 7   Credit rating   BBB BBB BBB BBB BBB N/A 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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,615 915 1,221 1,388 969 0.0 0.0 0.0   EBITDA   -125 -45.5 247 146 -207 0.0 0.0 0.0   EBIT   -230 -88.3 167 66.4 -265 0.0 0.0 0.0   Pre-tax profit (PTP)   -242.2 -95.8 248.7 65.9 -275.1 0.0 0.0 0.0   Net earnings   -189.7 -76.1 188.2 32.6 -253.6 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -242 -95.8 249 65.9 -275 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Tangible assets total   173 130 230 150 152 0.0 0.0 0.0   Shareholders equity total   355 279 467 490 236 0.0 0.0 0.0   Interest-bearing liabilities   74.9 0.0 192 149 111 0.0 0.0 0.0   Balance sheet total (assets)   1,097 812 1,069 1,104 576 0.0 0.0 0.0   Net Debt   -60.2 -18.6 -13.9 -150 67.1 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   1,615 915 1,221 1,388 969 0.0 0.0 0.0   Gross profit growth   0.0% -43.3% 33.4% 13.6% -30.2% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -1,740.5 -961.0 -974.5 -1,241.3 -1,175.6 0.0 0.0 0.0   Balance sheet total (assets)   1,097 812 1,069 1,104 576 0 0 0   Balance sheet change%   0.0% -26.0% 31.7% 3.2% -47.8% -100.0% 0.0% 0.0%   Added value   1,615.4 915.5 1,221.5 1,387.7 991.0 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   68 -85 19 -160 -56 -152 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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 (%)   -14.3% -9.6% 13.7% 4.8% -27.3% 0.0% 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 %   -21.0% -9.2% 28.0% 6.1% -31.5% 0.0% 0.0% 0.0%   ROI %   -53.5% -24.9% 56.1% 10.2% -53.6% 0.0% 0.0% 0.0%   ROE %   -53.4% -24.0% 50.4% 6.8% -69.8% 0.0% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Equity ratio %   32.4% 34.4% 43.7% 44.4% 41.1% 0.0% 0.0% 0.0%   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, %   48.2% 40.8% -5.6% -102.6% -32.4% 0.0% 0.0% 0.0%   Gearing %   21.1% 0.0% 41.1% 30.5% 47.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.6% 20.1% 15.4% 0.3% 8.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Quick Ratio   1.3 1.3 1.4 1.5 1.2 0.0 0.0 0.0   Current Ratio   1.3 1.3 1.4 1.6 1.2 0.0 0.0 0.0   Cash and cash equivalent   135.2 18.6 205.9 299.7 44.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   217.1 148.7 237.7 340.3 84.8 0.0 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0