Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stensved Slagtehus 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 2018/12 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% 7.1% 7.1%   Bankruptcy risk   1.3% 1.4% 0.9% 1.9% 9.1% 2.3% 9.3% 9.3%   Credit score (0-100)   82 80 88 68 26 64 26 26   Credit rating   A A A A BB BBB BB BB   Credit limit (kDKK)   49.5 49.5 558.0 1.3 0.0 0.1 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   5,938 7,240 9,348 8,051 4,780 7,914 0.0 0.0   EBITDA   1,279 1,931 2,710 1,081 -1,873 1,483 0.0 0.0   EBIT   919 1,445 2,174 673 -3,414 1,173 0.0 0.0   Pre-tax profit (PTP)   905.4 1,413.8 2,175.1 645.7 -3,458.5 1,032.1 0.0 0.0   Net earnings   700.3 1,113.3 1,663.0 540.2 -3,315.4 1,400.3 0.0 0.0   Pre-tax profit without non-rec. items   905 1,414 2,175 646 -3,459 1,032 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   2,230 1,959 1,885 1,774 1,842 1,926 0.0 0.0   Shareholders equity total   1,912 3,026 4,689 4,579 1,263 2,664 2,614 2,614   Interest-bearing liabilities   728 827 458 1,680 3,123 1,230 0.0 0.0   Balance sheet total (assets)   5,190 6,752 9,280 11,072 9,441 9,445 2,614 2,614   Net Debt   683 825 -853 1,658 3,121 1,228 -2,614 -2,614     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   5,938 7,240 9,348 8,051 4,780 7,914 0.0 0.0   Gross profit growth   23.1% 21.9% 29.1% -13.9% -40.6% 65.6% -100.0% 0.0%   Employees   14 15 0 21 20 18 0 0   Employee growth %   0.0% 11.6% -100.0% 0.0% -1.5% -8.9% -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)   5,190 6,752 9,280 11,072 9,441 9,445 2,614 2,614   Balance sheet change%   44.6% 30.1% 37.4% 19.3% -14.7% 0.0% -72.3% 0.0%   Added value   1,279.3 1,931.4 2,710.0 1,081.5 -3,005.7 1,482.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   878 -849 -701 -520 -1,472 -225 -1,926 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 -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 (%)   15.5% 20.0% 23.3% 8.4% -71.4% 14.8% 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 %   21.1% 24.5% 27.7% 7.0% -32.9% 14.1% 0.0% 0.0%   ROI %   43.7% 44.2% 48.3% 12.2% -62.5% 32.1% 0.0% 0.0%   ROE %   44.8% 45.1% 43.1% 11.7% -113.5% 71.3% 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 %   36.8% 44.8% 50.5% 41.4% 13.4% 28.2% 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, %   53.4% 42.7% -31.5% 153.3% -166.6% 82.8% 0.0% 0.0%   Gearing %   38.1% 27.3% 9.8% 36.7% 247.2% 46.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 6.3% 6.5% 6.1% 3.5% 13.6% 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   0.8 1.5 1.8 1.4 0.8 1.3 0.0 0.0   Current Ratio   0.8 1.5 1.8 1.5 0.9 1.3 0.0 0.0   Cash and cash equivalent   45.4 1.9 1,310.9 21.7 2.2 2.3 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   -487.1 1,538.5 3,282.6 3,066.5 -565.4 1,859.1 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 2018/12 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   93 125 0 53 -149 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   93 125 0 53 -93 81 0 0   EBIT / employee   67 94 0 33 -169 64 0 0   Net earnings / employee   51 72 0 26 -164 76 0 0