Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGTER SUHR 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   2.9% 5.0% 3.4% 2.6% 3.7% 2.5% 9.9% 9.9%   Credit score (0-100)   60 45 54 60 51 61 25 25   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   1,623 1,503 947 1,415 1,841 2,125 0.0 0.0   EBITDA   282 51.5 146 183 48.2 183 0.0 0.0   EBIT   242 36.1 131 168 32.8 177 0.0 0.0   Pre-tax profit (PTP)   219.7 15.7 114.3 153.1 13.2 151.8 0.0 0.0   Net earnings   169.0 10.9 87.4 118.2 10.2 117.2 0.0 0.0   Pre-tax profit without non-rec. items   220 15.7 114 153 13.2 152 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   38.2 51.9 36.5 21.1 5.8 0.0 0.0 0.0   Shareholders equity total   409 420 508 626 636 753 238 238   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 262 262   Balance sheet total (assets)   1,367 1,282 1,348 1,624 1,316 1,453 500 500   Net Debt   -491 -338 -493 -778 -342 -571 262 262     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   1,623 1,503 947 1,415 1,841 2,125 0.0 0.0   Gross profit growth   2.1% -7.4% -37.0% 49.5% 30.1% 15.4% -100.0% 0.0%   Employees   4 4 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -25.0% -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)   1,367 1,282 1,348 1,624 1,316 1,453 500 500   Balance sheet change%   24.7% -6.2% 5.1% 20.5% -19.0% 10.4% -65.6% 0.0%   Added value   282.4 51.5 146.0 183.4 48.2 183.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   357 -2 -31 -31 -31 -12 390 -390   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 (%)   14.9% 2.4% 13.8% 11.9% 1.8% 8.4% 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 %   19.7% 2.7% 9.9% 11.3% 2.2% 12.8% 0.0% 0.0%   ROI %   56.3% 7.0% 23.0% 25.0% 4.5% 22.1% 0.0% 0.0%   ROE %   52.0% 2.6% 18.8% 20.9% 1.6% 16.9% 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 %   29.9% 32.8% 37.7% 38.5% 48.3% 51.8% 47.7% 47.7%   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, %   -174.0% -655.7% -337.7% -424.1% -711.1% -311.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 109.9% 109.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 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   0.8 0.7 0.9 1.1 1.1 1.3 0.0 0.0   Current Ratio   0.8 0.8 0.9 1.1 1.2 1.4 0.0 0.0   Cash and cash equivalent   491.3 337.6 493.2 777.9 342.5 570.9 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   -145.6 -146.2 -42.8 100.5 125.0 253.7 -130.9 -130.9   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   71 13 37 46 12 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 13 37 46 12 61 0 0   EBIT / employee   60 9 33 42 8 59 0 0   Net earnings / employee   42 3 22 30 3 39 0 0