Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STRANDAGERGÅRD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.7% 1.2% 0.9% 0.8% 1.6% 8.3% 8.1%   Credit score (0-100)   76 75 81 89 90 74 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.8 4.7 375.6 1,329.6 1,716.6 37.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   86.3 -258 537 -27.7 653 352 0.0 0.0   EBITDA   44.8 -751 6.7 -577 -314 -676 0.0 0.0   EBIT   -180 -1,051 -306 -940 -682 -1,047 0.0 0.0   Pre-tax profit (PTP)   431.8 143.3 11,324.6 2,529.9 2,362.4 -49.8 0.0 0.0   Net earnings   578.6 455.2 11,426.0 2,569.6 2,218.9 -26.6 0.0 0.0   Pre-tax profit without non-rec. items   432 143 11,325 2,530 2,362 -49.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   19,649 19,882 19,570 22,766 23,062 22,883 0.0 0.0   Shareholders equity total   3,935 4,390 15,816 18,273 20,378 17,601 17,150 17,150   Interest-bearing liabilities   10,514 15,016 11,184 12,610 14,623 12,268 0.0 0.0   Balance sheet total (assets)   21,323 22,123 30,235 36,080 37,667 31,636 17,150 17,150   Net Debt   10,514 15,013 4,490 3,289 4,402 5,868 -17,150 -17,150     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   86.3 -258 537 -27.7 653 352 0.0 0.0   Gross profit growth   -77.5% 0.0% 0.0% 0.0% 0.0% -46.1% -100.0% 0.0%   Employees   1 2 2 2 5 4 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 150.0% -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)   21,323 22,123 30,235 36,080 37,667 31,636 17,150 17,150   Balance sheet change%   27.9% 3.7% 36.7% 19.3% 4.4% -16.0% -45.8% 0.0%   Added value   44.8 -750.9 6.7 -577.5 -319.6 -675.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,053 -68 -625 2,834 -72 -550 -22,719 -164   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 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -208.2% 407.8% -56.9% 3,397.3% -104.5% -297.3% 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 %   4.8% 2.5% 44.5% 13.3% 8.2% 1.4% 0.0% 0.0%   ROI %   5.0% 2.7% 48.2% 14.8% 8.9% 1.5% 0.0% 0.0%   ROE %   16.2% 10.9% 113.1% 15.1% 11.5% -0.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   18.5% 19.8% 52.3% 50.6% 54.1% 55.6% 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, %   23,475.4% -1,999.4% 66,653.4% -569.5% -1,401.7% -868.3% 0.0% 0.0%   Gearing %   267.2% 342.0% 70.7% 69.0% 71.8% 69.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 3.2% 2.4% 15.9% 4.8% 4.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 2.1 1.8 2.2 2.2 0.0 0.0   Current Ratio   0.4 0.4 2.2 1.8 2.3 2.3 0.0 0.0   Cash and cash equivalent   0.0 3.2 6,694.5 9,321.7 10,220.6 6,399.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   918.9 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   -2,846.5 -3,591.0 -83.7 -4,658.9 910.1 -1,476.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   45 -375 3 -289 -64 -169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 -375 3 -289 -63 -169 0 0   EBIT / employee   -180 -526 -153 -470 -136 -262 0 0   Net earnings / employee   579 228 5,713 1,285 444 -7 0 0