Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sandgren Group 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  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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   4.5% 5.2% 4.3% 4.8% 4.1% 4.4% 16.3% 16.3%   Credit score (0-100)   48 44 48 44 49 46 11 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  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   947 869 645 801 625 654 0.0 0.0   EBITDA   517 494 217 400 294 436 0.0 0.0   EBIT   517 494 217 400 294 436 0.0 0.0   Pre-tax profit (PTP)   510.2 485.0 211.0 398.6 289.2 432.1 0.0 0.0   Net earnings   398.0 377.6 163.5 310.9 225.5 337.4 0.0 0.0   Pre-tax profit without non-rec. items   510 485 211 399 289 432 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   451 508 238 386 311 423 35.9 35.9   Interest-bearing liabilities   0.0 0.8 0.2 0.3 0.2 3.3 0.0 0.0   Balance sheet total (assets)   1,578 1,073 466 958 734 954 35.9 35.9   Net Debt   -947 -480 -256 -336 -342 -632 -35.9 -35.9     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   947 869 645 801 625 654 0.0 0.0   Gross profit growth   19.3% -8.2% -25.8% 24.2% -21.9% 4.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,578 1,073 466 958 734 954 36 36   Balance sheet change%   150.2% -32.0% -56.5% 105.5% -23.4% 29.9% -96.2% 0.0%   Added value   516.6 493.8 216.6 400.2 293.6 436.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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 (%)   54.6% 56.8% 33.6% 50.0% 46.9% 66.7% 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 %   47.2% 37.4% 28.6% 56.6% 34.7% 51.8% 0.0% 0.0%   ROI %   139.2% 103.2% 58.9% 129.0% 84.3% 118.5% 0.0% 0.0%   ROE %   106.2% 78.7% 43.8% 99.6% 64.7% 91.8% 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 %   28.6% 47.4% 51.1% 40.3% 42.4% 44.4% 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, %   -183.4% -97.3% -118.4% -83.9% -116.3% -144.9% 0.0% 0.0%   Gearing %   0.0% 0.2% 0.1% 0.1% 0.1% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2,609.8% 1,843.7% 1,810.1% 2,022.0% 302.5% 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   1.3 1.5 1.5 1.2 1.2 1.5 0.0 0.0   Current Ratio   1.4 1.9 2.0 1.6 1.6 1.8 0.0 0.0   Cash and cash equivalent   947.2 481.2 256.6 336.1 341.8 635.4 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   450.8 508.4 238.4 335.0 258.5 423.3 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   517 494 217 400 294 436 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   517 494 217 400 294 436 0 0   EBIT / employee   517 494 217 400 294 436 0 0   Net earnings / employee   398 378 163 311 225 337 0 0