Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SN ELECTRONICS A/S 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% 1.5% 1.5%   Bankruptcy risk   2.3% 1.8% 2.4% 7.7% 3.7% 12.2% 20.6% 20.4%   Credit score (0-100)   67 72 64 30 51 18 5 5   Credit rating   BBB A BBB BB BBB BB B B   Credit limit (kDKK)   0.0 0.6 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   1,849 2,020 1,582 209 563 109 0.0 0.0   EBITDA   103 139 150 -656 127 -195 0.0 0.0   EBIT   58.2 93.9 84.1 -660 124 -198 0.0 0.0   Pre-tax profit (PTP)   54.8 86.3 76.0 -672.4 116.9 -203.8 0.0 0.0   Net earnings   42.6 67.1 59.3 -668.1 116.9 -203.8 0.0 0.0   Pre-tax profit without non-rec. items   54.8 86.3 76.0 -672 117 -204 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   30.7 336 285 9.8 6.3 2.7 0.0 0.0   Shareholders equity total   1,100 1,067 1,027 259 375 172 -398 -398   Interest-bearing liabilities   81.3 231 215 141 28.8 5.3 398 398   Balance sheet total (assets)   1,840 2,101 2,085 611 562 208 0.0 0.0   Net Debt   -244 -192 -73.5 36.0 -237 -133 398 398     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   1,849 2,020 1,582 209 563 109 0.0 0.0   Gross profit growth   -2.1% 9.3% -21.7% -86.8% 169.8% -80.7% -100.0% 0.0%   Employees   3 3 3 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 0.0% -50.0% -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)   1,840 2,101 2,085 611 562 208 0 0   Balance sheet change%   11.1% 14.2% -0.8% -70.7% -7.9% -63.0% -100.0% 0.0%   Added value   103.3 139.1 149.8 -656.4 127.4 -194.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 261 -117 -279 -7 -7 -3 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 -1.0 1.0 -1.0 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 (%)   3.2% 4.6% 5.3% -316.5% 22.0% -182.4% 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 %   3.3% 4.8% 4.1% -49.0% 21.1% -51.4% 0.0% 0.0%   ROI %   5.1% 7.6% 6.7% -80.3% 30.8% -68.2% 0.0% 0.0%   ROE %   3.9% 6.2% 5.7% -104.0% 36.9% -74.5% 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 %   59.8% 50.8% 49.2% 42.3% 66.8% 82.4% -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, %   -235.9% -138.3% -49.1% -5.5% -186.1% 68.2% 0.0% 0.0%   Gearing %   7.4% 21.6% 20.9% 54.4% 7.7% 3.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.8% 4.9% 3.9% 7.0% 8.2% 33.2% 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   1.0 0.8 1.0 1.1 2.7 5.6 0.0 0.0   Current Ratio   2.4 2.0 1.9 1.7 2.9 5.6 0.0 0.0   Cash and cash equivalent   325.1 423.3 288.0 104.8 265.8 138.2 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   1,058.2 893.2 857.3 237.4 357.8 169.0 -199.2 -199.2   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   34 46 50 -328 64 -195 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 46 50 -328 64 -195 0 0   EBIT / employee   19 31 28 -330 62 -198 0 0   Net earnings / employee   14 22 20 -334 58 -204 0 0