Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S St. Soels Laug Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.0% 15.8% 1.0% 1.2% 0.9% 1.2% 7.3% 7.2%   Credit score (0-100)   0 12 86 81 89 82 33 34   Credit rating   N/A BB A A A A BBB BBB   Credit limit (kDKK)   0.0 -0.0 2,520.4 795.8 2,618.5 846.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -11.3 3,347 12,630 4,297 3,063 0.0 0.0   EBITDA   0.0 -11.3 3,347 12,630 4,297 3,063 0.0 0.0   EBIT   0.0 -11.3 2,436 11,431 3,248 2,014 0.0 0.0   Pre-tax profit (PTP)   0.0 -11.3 2,355.8 11,407.5 3,250.7 2,014.9 0.0 0.0   Net earnings   0.0 -11.3 2,355.8 11,407.5 3,250.7 2,014.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -11.3 2,356 11,408 3,251 2,015 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 42.3 27,849 30,015 28,567 27,517 0.0 0.0   Shareholders equity total   0.0 -11.3 35,790 33,550 31,307 30,282 18,988 18,988   Interest-bearing liabilities   0.0 0.0 0.0 0.0 274 0.0 0.0 0.0   Balance sheet total (assets)   0.0 59.6 36,702 34,248 31,731 30,524 18,988 18,988   Net Debt   0.0 -6.8 -7,712 -488 37.2 -222 -18,988 -18,988     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 -11.3 3,347 12,630 4,297 3,063 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 277.4% -66.0% -28.7% -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)   0 60 36,702 34,248 31,731 30,524 18,988 18,988   Balance sheet change%   0.0% 0.0% 61,519.1% -6.7% -7.3% -3.8% -37.8% 0.0%   Added value   0.0 -11.3 3,346.8 12,630.5 4,448.1 3,063.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 42 26,896 966 -2,497 -2,098 -27,517 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 100.0% 72.8% 90.5% 75.6% 65.8% 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% -16.0% 13.2% 32.2% 9.9% 6.5% 0.0% 0.0%   ROI %   0.0% 0.0% 13.4% 32.7% 10.0% 6.5% 0.0% 0.0%   ROE %   0.0% -19.0% 13.1% 32.9% 10.0% 6.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% -16.0% 97.5% 98.0% 98.7% 99.2% 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, %   0.0% 59.7% -230.4% -3.9% 0.9% -7.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.1% 1.2% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.2 30.1 5.6 7.3 14.2 0.0 0.0   Current Ratio   0.0 0.2 30.1 5.6 7.3 14.2 0.0 0.0   Cash and cash equivalent   0.0 6.8 7,712.3 487.6 236.5 222.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 -53.6 8,559.3 3,236.8 2,687.3 2,794.0 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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