Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNEDKERVEJ 4-6 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% 0.3% 0.3%   Bankruptcy risk   0.7% 0.8% 0.9% 0.9% 1.5% 1.1% 13.2% 13.2%   Credit score (0-100)   95 92 89 89 76 83 17 17   Credit rating   AA AA A A A A BB BB   Credit limit (kDKK)   410.6 728.8 803.9 901.3 42.5 530.2 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   1,545 1,643 1,704 1,319 819 1,456 0.0 0.0   EBITDA   1,545 1,643 1,704 1,319 819 1,456 0.0 0.0   EBIT   1,395 1,324 1,360 970 424 1,120 0.0 0.0   Pre-tax profit (PTP)   986.1 967.2 953.2 788.1 315.6 738.8 0.0 0.0   Net earnings   896.1 793.5 392.8 632.2 47.3 -164.8 0.0 0.0   Pre-tax profit without non-rec. items   986 967 953 788 316 739 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   19,529 24,342 23,993 24,395 22,289 26,358 0.0 0.0   Shareholders equity total   3,619 8,099 8,402 9,620 8,273 10,351 554 554   Interest-bearing liabilities   14,821 14,004 15,498 14,326 712 809 0.0 0.0   Balance sheet total (assets)   19,674 24,354 26,913 27,765 23,688 28,787 554 554   Net Debt   14,821 14,004 12,609 11,137 678 -1,208 -554 -554     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   1,545 1,643 1,704 1,319 819 1,456 0.0 0.0   Gross profit growth   1.8% 6.4% 3.7% -22.6% -37.9% 77.9% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   19,674 24,354 26,913 27,765 23,688 28,787 554 554   Balance sheet change%   0.3% 23.8% 10.5% 3.2% -14.7% 21.5% -98.1% 0.0%   Added value   1,545.0 1,643.2 1,703.8 1,318.9 772.7 1,456.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -65 625 3,230 -699 -2,556 2,130 -14,399 -9,716   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 2018/12 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 (%)   90.3% 80.6% 79.8% 73.6% 51.8% 76.9% 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 %   7.1% 6.0% 5.3% 3.8% 2.2% 4.5% 0.0% 0.0%   ROI %   7.2% 6.1% 5.4% 3.9% 2.3% 4.7% 0.0% 0.0%   ROE %   27.7% 13.5% 4.8% 7.0% 0.5% -1.8% 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 %   18.4% 33.3% 31.2% 34.6% 34.9% 36.0% 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, %   959.3% 852.2% 740.1% 844.4% 82.8% -82.9% 0.0% 0.0%   Gearing %   409.5% 172.9% 184.4% 148.9% 8.6% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.5% 2.8% 1.6% 3.4% 59.1% 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   0.0 0.0 1.5 1.8 1.0 1.3 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.8 1.0 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,888.4 3,189.4 33.6 2,016.7 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   -2,948.8 -3,562.8 1,023.1 1,547.8 -67.0 502.7 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   0 0 0 0 0 1,456 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,456 0 0   EBIT / employee   0 0 0 0 0 1,120 0 0   Net earnings / employee   0 0 0 0 0 -165 0 0