Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STANDOUT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.8% 1.8%   Bankruptcy risk   14.7% 2.1% 0.9% 1.7% 0.6% 0.5% 3.8% 3.7%   Credit score (0-100)   15 69 89 71 97 98 51 52   Credit rating   BB A A A AA AA BBB BBB   Credit limit (kDKK)   0.0 1.1 2,284.4 30.9 4,036.1 6,754.2 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   15,941 0 0 0 0 0 0 0   Gross profit   12,677 17,922 23,152 34,390 42,091 49,722 0.0 0.0   EBITDA   4,476 12,670 14,555 22,410 24,817 27,870 0.0 0.0   EBIT   4,476 12,580 14,282 22,127 22,373 24,949 0.0 0.0   Pre-tax profit (PTP)   4,458.6 12,559.8 14,288.7 2,760.2 10,161.4 25,338.6 0.0 0.0   Net earnings   3,565.6 9,795.8 11,140.6 -3,211.1 5,323.3 19,932.8 0.0 0.0   Pre-tax profit without non-rec. items   4,459 12,560 14,289 2,760 10,161 25,339 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 46.4 204 535 491 0.0 0.0   Shareholders equity total   1,986 7,143 18,283 18,072 23,396 43,328 42,828 42,828   Interest-bearing liabilities   1,103 3,019 3,078 3.6 18,637 32,973 0.0 0.0   Balance sheet total (assets)   3,766 17,794 35,194 47,433 65,671 102,397 42,828 42,828   Net Debt   -1,788 -2,347 -1,856 -4,198 18,333 22,958 -23,824 -23,824     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   15,941 0 0 0 0 0 0 0   Net sales growth   19.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   12,677 17,922 23,152 34,390 42,091 49,722 0.0 0.0   Gross profit growth   39.9% 41.4% 29.2% 48.5% 22.4% 18.1% -100.0% 0.0%   Employees   0 19 20 33 0 0 0 0   Employee growth %   -100.0% 0.0% 5.3% 65.0% -100.0% 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)   3,766 17,794 35,194 47,433 65,671 102,397 42,828 42,828   Balance sheet change%   -2.5% 372.5% 97.8% 34.8% 38.5% 55.9% -58.2% 0.0%   Added value   4,475.7 12,670.4 14,555.0 22,410.2 22,656.5 27,869.6 0.0 0.0   Added value %   28.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,735 -487 13,276 3,644 -4,601 -573 0   Net sales trend   2.0 -1.0 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 %   28.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   28.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   35.3% 70.2% 61.7% 64.3% 53.2% 50.2% 0.0% 0.0%   Net Earnings %   22.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   22.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   117.4% 116.7% 54.3% 6.8% 20.3% 31.8% 0.0% 0.0%   ROI %   192.1% 171.1% 83.7% 12.5% 32.8% 40.6% 0.0% 0.0%   ROE %   209.4% 214.6% 87.6% -17.7% 25.7% 59.7% 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 %   52.7% 40.1% 52.3% 38.3% 35.6% 42.3% 100.0% 100.0%   Relative indebtedness %   11.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -7.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -39.9% -18.5% -12.8% -18.7% 73.9% 82.4% 0.0% 0.0%   Gearing %   55.5% 42.3% 16.8% 0.0% 79.7% 76.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 1.0% 3.1% 1.9% 14.3% 5.3% 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   5.6 1.2 1.8 1.0 1.2 1.7 0.0 0.0   Current Ratio   5.6 1.2 1.8 1.0 1.2 1.7 0.0 0.0   Cash and cash equivalent   2,891.1 5,366.2 4,934.2 4,201.8 304.1 10,015.0 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)   15.1 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 %   23.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   3,088.8 1,752.6 12,278.2 909.1 4,798.2 23,982.8 0.0 0.0   Net working capital %   19.4% 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   0 667 728 679 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 667 728 679 0 0 0 0   EBIT / employee   0 662 714 671 0 0 0 0   Net earnings / employee   0 516 557 -97 0 0 0 0