Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stendevad Ejendomme 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.5% 1.5% 1.4% 1.3% 1.1% 1.1% 7.7% 7.7%   Credit score (0-100)   78 78 78 80 83 83 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   31.8 58.6 103.9 378.7 1,059.0 1,474.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   590 1,304 1,242 1,931 2,226 2,556 0.0 0.0   EBITDA   590 1,304 6,692 1,931 2,226 2,556 0.0 0.0   EBIT   1,664 6,139 3,967 2,732 3,744 5,034 0.0 0.0   Pre-tax profit (PTP)   1,341.1 5,139.1 2,632.7 1,400.5 3,453.8 3,643.6 0.0 0.0   Net earnings   1,049.5 4,006.1 2,000.4 1,077.1 2,661.6 2,827.7 0.0 0.0   Pre-tax profit without non-rec. items   1,341 5,139 2,633 1,400 3,454 3,644 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Tangible assets total   27,594 54,011 63,731 81,811 83,329 86,537 0.0 0.0   Shareholders equity total   8,170 12,176 14,177 20,086 32,190 36,058 35,933 35,933   Interest-bearing liabilities   15,613 34,895 39,947 44,525 45,944 49,939 0.0 0.0   Balance sheet total (assets)   27,713 54,114 65,059 81,830 85,427 92,571 35,933 35,933   Net Debt   15,613 34,804 39,374 44,506 45,748 49,882 -35,933 -35,933     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 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   590 1,304 1,242 1,931 2,226 2,556 0.0 0.0   Gross profit growth   0.0% 121.2% -4.8% 55.5% 15.2% 14.9% -100.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   27,713 54,114 65,059 81,830 85,427 92,571 35,933 35,933   Balance sheet change%   9.5% 95.3% 20.2% 25.8% 4.4% 8.4% -61.2% 0.0%   Added value   1,664.2 6,139.1 3,966.6 2,732.5 3,743.5 5,034.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,294 26,417 9,720 18,080 1,518 3,208 -86,537 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 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 (%)   282.2% 470.7% 319.5% 141.5% 168.2% 196.9% 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 %   6.3% 15.0% 6.7% 3.7% 5.7% 5.8% 0.0% 0.0%   ROI %   6.6% 15.9% 7.3% 4.3% 6.3% 5.9% 0.0% 0.0%   ROE %   13.7% 39.4% 15.2% 6.3% 10.2% 8.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Equity ratio %   29.5% 22.5% 21.8% 24.6% 37.7% 39.0% 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, %   2,647.4% 2,668.6% 588.4% 2,304.5% 2,055.6% 1,951.4% 0.0% 0.0%   Gearing %   191.1% 286.6% 281.8% 221.7% 142.7% 138.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 4.0% 3.6% 3.2% 3.0% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.1 0.0 0.8 1.1 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.0 0.8 1.1 0.0 0.0   Cash and cash equivalent   0.0 91.2 572.4 19.1 195.4 57.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 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)   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   -1,360.8 -3,649.3 -10,604.7 -14,334.1 -448.0 508.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/6 2024e N/A 2025e 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