Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGTERPIGERNE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.8% 5.8%   Bankruptcy risk   1.3% 1.0% 0.8% 0.9% 1.0% 0.9% 7.1% 7.1%   Credit score (0-100)   81 89 90 89 86 87 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   47.0 310.0 487.2 602.1 428.9 779.0 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   2,135 2,802 2,941 3,455 3,389 3,744 0.0 0.0   EBITDA   588 993 1,278 1,580 1,382 1,593 0.0 0.0   EBIT   433 861 1,157 1,468 1,317 1,527 0.0 0.0   Pre-tax profit (PTP)   280.0 1,189.1 1,372.0 2,455.1 376.5 2,071.5 0.0 0.0   Net earnings   218.4 927.4 1,070.2 1,917.5 293.3 1,615.7 0.0 0.0   Pre-tax profit without non-rec. items   280 1,189 1,372 2,455 377 2,071 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   262 396 274 232 167 171 0.0 0.0   Shareholders equity total   2,465 3,393 4,463 6,380 6,674 8,289 8,164 8,164   Interest-bearing liabilities   305 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,264 4,286 5,193 7,137 7,224 9,149 8,164 8,164   Net Debt   -2,387 -3,342 -4,537 -6,510 -6,337 -8,543 -8,164 -8,164     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   2,135 2,802 2,941 3,455 3,389 3,744 0.0 0.0   Gross profit growth   -20.5% 31.2% 5.0% 17.5% -1.9% 10.5% -100.0% 0.0%   Employees   6 7 6 5 5 4 0 0   Employee growth %   -25.0% 16.7% -14.3% -16.7% 0.0% -20.0% -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)   3,264 4,286 5,193 7,137 7,224 9,149 8,164 8,164   Balance sheet change%   3.3% 31.3% 21.2% 37.4% 1.2% 26.6% -10.8% 0.0%   Added value   588.1 992.5 1,278.3 1,580.1 1,429.0 1,592.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -301 2 -243 -155 -131 -61 -171 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 (%)   20.3% 30.7% 39.3% 42.5% 38.9% 40.8% 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 %   15.9% 32.2% 29.4% 40.0% 23.9% 25.4% 0.0% 0.0%   ROI %   18.8% 39.3% 35.4% 45.5% 26.3% 27.7% 0.0% 0.0%   ROE %   9.2% 31.7% 27.2% 35.4% 4.5% 21.6% 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 %   75.5% 79.2% 85.9% 89.4% 92.4% 90.6% 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, %   -405.8% -336.7% -354.9% -412.0% -458.5% -536.5% 0.0% 0.0%   Gearing %   12.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   73.0% 16.6% 0.0% 0.0% 0.0% 0.0% 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   3.6 4.2 6.5 8.9 12.5 10.2 0.0 0.0   Current Ratio   3.8 4.4 6.7 9.1 12.8 10.4 0.0 0.0   Cash and cash equivalent   2,692.1 3,341.8 4,536.8 6,510.2 6,336.9 8,543.2 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   700.7 805.3 703.6 226.5 1,642.0 2,916.0 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  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   98 142 213 316 286 398 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 142 213 316 276 398 0 0   EBIT / employee   72 123 193 294 263 382 0 0   Net earnings / employee   36 132 178 383 59 404 0 0