Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGTERRIGET 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 2023/9 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   1.4% 1.9% 1.6% 1.8% 2.3% 4.7% 15.8% 15.5%   Credit score (0-100)   80 71 75 71 65 45 12 13   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   25.5 0.5 8.4 1.7 0.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,204 4,083 4,697 4,201 4,452 4,162 0.0 0.0   EBITDA   863 498 1,096 712 487 231 0.0 0.0   EBIT   697 377 971 603 364 86.9 0.0 0.0   Pre-tax profit (PTP)   694.3 369.5 956.7 590.5 355.0 83.2 0.0 0.0   Net earnings   536.5 284.9 742.7 459.3 278.6 58.4 0.0 0.0   Pre-tax profit without non-rec. items   694 369 957 590 355 83.2 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 2023/9 2024e N/A 2025e N/A Tangible assets total   331 335 329 298 404 391 0.0 0.0   Shareholders equity total   1,251 955 1,418 1,177 891 674 249 249   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,522 2,393 3,053 3,034 2,635 2,483 249 249   Net Debt   -1,111 -854 -1,565 -1,333 -905 -812 -249 -249     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,204 4,083 4,697 4,201 4,452 4,162 0.0 0.0   Gross profit growth   13.4% -2.9% 15.0% -10.6% 6.0% -6.5% -100.0% 0.0%   Employees   0 0 0 9 8 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -11.1% 12.5% -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)   2,522 2,393 3,053 3,034 2,635 2,483 249 249   Balance sheet change%   15.8% -5.1% 27.6% -0.6% -13.2% -5.8% -90.0% 0.0%   Added value   862.6 497.6 1,096.3 711.6 472.7 231.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -313 -117 -132 -140 -16 -157 -391 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   16.6% 9.2% 20.7% 14.4% 8.2% 2.1% 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 %   29.7% 15.3% 35.7% 19.8% 12.9% 3.4% 0.0% 0.0%   ROI %   60.7% 33.9% 81.1% 46.0% 34.7% 10.9% 0.0% 0.0%   ROE %   50.7% 25.8% 62.6% 35.4% 26.9% 7.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.6% 39.9% 46.5% 38.8% 33.8% 27.2% 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, %   -128.8% -171.7% -142.7% -187.3% -185.9% -350.8% 0.0% 0.0%   Gearing %   0.0% 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 %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.4 1.0 1.3 1.1 0.9 0.8 0.0 0.0   Current Ratio   1.7 1.4 1.7 1.5 1.3 1.2 0.0 0.0   Cash and cash equivalent   1,110.6 854.1 1,564.7 1,332.8 905.0 812.0 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 2023/9 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   926.8 630.0 1,100.2 897.3 500.4 293.6 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 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 79 59 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 79 61 26 0 0   EBIT / employee   0 0 0 67 46 10 0 0   Net earnings / employee   0 0 0 51 35 6 0 0