Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Snedkerhaven Hvidovre ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   8.4% 1.2% 0.7% 1.1% 2.9% 0.6% 7.6% 7.5%   Credit score (0-100)   30 82 94 84 57 96 32 33   Credit rating   BB A AA A BBB AA BB BB   Credit limit (kDKK)   0.0 548.4 5,619.8 2,004.1 0.0 4,124.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 6,301 8,139 4,179 8,685 8,977 8,977 8,977   Gross profit   -0.0 3,374 5,252 -1,162 9,529 5,732 0.0 0.0   EBITDA   -0.0 3,374 5,252 -1,162 9,529 5,732 0.0 0.0   EBIT   -0.0 16,788 29,445 -561 -13,529 12,911 0.0 0.0   Pre-tax profit (PTP)   -0.1 18,477.0 43,038.0 1,651.0 -22,505.0 6,805.0 0.0 0.0   Net earnings   -0.1 14,773.0 33,208.0 1,247.0 -17,393.0 5,315.0 0.0 0.0   Pre-tax profit without non-rec. items   -0.1 18,477 43,038 1,651 -22,505 6,805 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   37.8 157,639 181,861 182,462 159,404 166,583 0.0 0.0   Shareholders equity total   -0.1 14,715 47,923 49,171 31,778 36,792 36,712 36,712   Interest-bearing liabilities   38.0 135,867 122,540 126,115 121,629 122,045 0.0 0.0   Balance sheet total (assets)   38.5 157,657 187,208 191,923 160,587 167,237 36,712 36,712   Net Debt   37.7 135,867 122,540 126,115 121,629 122,045 -36,712 -36,712     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 6,301 8,139 4,179 8,685 8,977 8,977 8,977   Net sales growth   0.0% 0.0% 29.2% -48.7% 107.8% 3.4% 0.0% 0.0%   Gross profit   -0.0 3,374 5,252 -1,162 9,529 5,732 0.0 0.0   Gross profit growth   99.7% 0.0% 55.7% 0.0% 0.0% -39.8% -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)   38 157,657 187,208 191,923 160,587 167,237 36,712 36,712   Balance sheet change%   -99.9% 409,845.9% 18.7% 2.5% -16.3% 4.1% -78.0% 0.0%   Added value   -0.0 16,788.0 29,445.0 -561.0 -13,529.0 12,911.0 0.0 0.0   Added value %   0.0% 266.4% 361.8% -13.4% -155.8% 143.8% 0.0% 0.0%   Investments   38 157,601 24,222 601 -23,058 7,179 -166,583 0   Net sales trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 53.5% 64.5% -27.8% 109.7% 63.9% 0.0% 0.0%   EBIT %   0.0% 266.4% 361.8% -13.4% -155.8% 143.8% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 497.6% 560.6% 48.3% -142.0% 225.2% 0.0% 0.0%   Net Earnings %   0.0% 234.5% 408.0% 29.8% -200.3% 59.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 21.6% 110.8% 15.5% 65.2% -20.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 293.2% 528.8% 39.5% -259.1% 75.8% 0.0% 0.0%   ROA %   -0.0% 28.0% 26.0% 1.6% -6.9% 8.7% 0.0% 0.0%   ROI %   -0.0% 28.4% 26.6% 1.6% -7.1% 8.7% 0.0% 0.0%   ROE %   -0.0% 200.3% 106.0% 2.6% -43.0% 15.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -0.2% 9.3% 25.6% 25.6% 19.8% 22.0% 100.0% 100.0%   Relative indebtedness %   0.0% 2,222.6% 1,605.1% 3,227.3% 1,441.0% 1,394.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 2,222.6% 1,605.1% 3,227.3% 1,441.0% 1,394.8% -409.0% -409.0%   Net int. bear. debt to EBITDA, %   -81,917.4% 4,026.9% 2,333.2% -10,853.3% 1,276.4% 2,129.2% 0.0% 0.0%   Gearing %   -65,582.8% 923.3% 255.7% 256.5% 382.7% 331.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.3% 1.4% 1.0% 8.3% 6.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.8 1.4 0.8 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.8 1.3 0.8 0.3 0.0 0.0   Cash and cash equivalent   0.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 1.0 2.1 1.6 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   55.5 0.0 9.0 0.3 -11.3 0.6 0.0 0.0   Current assets / Net sales %   0.0% 0.3% 65.7% 226.4% 13.6% 7.3% 409.0% 409.0%   Net working capital   -37.4 -15,049.0 -1,396.0 2,339.0 -266.0 -1,631.0 0.0 0.0   Net working capital %   0.0% -238.8% -17.2% 56.0% -3.1% -18.2% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2021/6 2021 2022/6 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