Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SDBL HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 1.8% 4.4% 3.9% 4.2% 3.6% 8.3% 8.2%   Credit score (0-100)   0 73 49 52 48 51 29 29   Credit rating   N/A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 23.0 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)  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 35,295 33,541 35,225 33,980 32,951 0.0 0.0   EBITDA   0.0 8,336 33,541 35,225 33,980 1,546 0.0 0.0   EBIT   0.0 7,452 33,541 35,225 33,980 606 0.0 0.0   Pre-tax profit (PTP)   0.0 7,123.5 2,267.0 2,743.0 1,193.0 -543.0 0.0 0.0   Net earnings   0.0 5,470.0 2,267.0 2,743.0 1,193.0 -780.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 7,124 33,541 35,225 33,980 -543 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 4,847 0.0 0.0 0.0 6,082 0.0 0.0   Shareholders equity total   0.0 23,071 21,456 21,272 18,574 16,419 11,028 11,028   Interest-bearing liabilities   0.0 632 0.0 0.0 0.0 2,044 0.0 0.0   Balance sheet total (assets)   0.0 48,030 49,735 50,799 50,208 51,828 11,028 11,028   Net Debt   0.0 -15,459 0.0 0.0 0.0 -7,869 -11,028 -11,028     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   0.0 35,295 33,541 35,225 33,980 32,951 0.0 0.0   Gross profit growth   0.0% 0.0% -5.0% 5.0% -3.5% -3.0% -100.0% 0.0%   Employees   0 52 56 54 58 55 0 0   Employee growth %   0.0% 0.0% 7.7% -3.6% 7.4% -5.2% -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)   0 48,030 49,735 50,799 50,208 51,828 11,028 11,028   Balance sheet change%   0.0% 0.0% 3.6% 2.1% -1.2% 3.2% -78.7% 0.0%   Added value   0.0 8,335.8 33,541.0 35,225.0 33,980.0 1,546.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,308 -5,191 0 0 5,142 -6,082 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   0.0% 21.1% 100.0% 100.0% 100.0% 1.8% 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 %   0.0% 15.6% 68.6% 70.1% 67.3% 2.9% 0.0% 0.0%   ROI %   0.0% 28.2% 88.0% 70.1% 67.3% -0.0% 0.0% 0.0%   ROE %   0.0% 36.2% 12.4% 12.8% 6.0% -5.1% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   0.0% 50.7% 100.0% 100.0% 100.0% 31.7% 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, %   0.0% -185.5% 0.0% 0.0% 0.0% -509.0% 0.0% 0.0%   Gearing %   0.0% 2.7% 0.0% 0.0% 0.0% 12.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 109.5% 0.0% 0.0% 0.0% 52.5% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.0 2.1 0.0 0.0 0.0 1.6 0.0 0.0   Current Ratio   0.0 1.9 0.0 0.0 0.0 1.7 0.0 0.0   Cash and cash equivalent   0.0 16,091.5 0.0 0.0 0.0 9,913.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   0.0 20,069.4 0.0 0.0 0.0 18,968.0 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  2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 160 599 652 586 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 160 599 652 586 28 0 0   EBIT / employee   0 143 599 652 586 11 0 0   Net earnings / employee   0 105 40 51 21 -14 0 0