Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STANTEK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   5.1% 6.2% 5.2% 3.0% 5.1% 2.2% 7.0% 6.8%   Credit score (0-100)   45 39 42 55 43 65 35 35   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   146 118 123 1,083 1,774 2,266 0.0 0.0   EBITDA   146 118 123 430 249 793 0.0 0.0   EBIT   120 91.9 96.7 338 120 649 0.0 0.0   Pre-tax profit (PTP)   90.6 63.4 59.3 298.1 74.9 610.8 0.0 0.0   Net earnings   70.6 49.3 45.1 230.9 52.8 472.9 0.0 0.0   Pre-tax profit without non-rec. items   90.6 63.4 59.3 298 74.9 611 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,546 1,520 1,494 1,667 1,822 1,692 0.0 0.0   Shareholders equity total   725 774 819 1,050 1,103 1,576 1,376 1,376   Interest-bearing liabilities   781 741 700 658 615 571 0.0 0.0   Balance sheet total (assets)   1,722 1,720 1,730 2,837 2,828 3,534 1,376 1,376   Net Debt   635 703 564 614 389 173 -1,319 -1,319     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   146 118 123 1,083 1,774 2,266 0.0 0.0   Gross profit growth   0.0% -19.1% 4.0% 783.9% 63.8% 27.7% -100.0% 0.0%   Employees   0 0 0 1 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 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)   1,722 1,720 1,730 2,837 2,828 3,534 1,376 1,376   Balance sheet change%   8.6% -0.1% 0.6% 64.0% -0.3% 25.0% -61.1% 0.0%   Added value   145.6 117.8 122.5 430.1 211.7 792.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -52 -52 166 12 -288 -1,692 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   82.2% 78.1% 78.9% 31.2% 6.8% 28.6% 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 %   7.2% 5.3% 5.6% 14.8% 4.3% 20.4% 0.0% 0.0%   ROI %   7.7% 6.0% 6.2% 20.0% 6.8% 32.0% 0.0% 0.0%   ROE %   10.2% 6.6% 5.7% 24.7% 4.9% 35.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   42.1% 45.0% 47.3% 37.0% 39.0% 44.6% 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, %   436.0% 596.7% 460.5% 142.9% 156.1% 21.8% 0.0% 0.0%   Gearing %   107.8% 95.7% 85.4% 62.6% 55.8% 36.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.8% 5.2% 5.9% 7.4% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.9 1.1 1.0 0.9 1.4 0.0 0.0   Current Ratio   0.7 0.9 1.1 1.0 0.9 1.4 0.0 0.0   Cash and cash equivalent   146.0 37.9 135.4 43.2 226.3 398.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -64.4 -16.2 27.1 24.2 -157.5 484.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 430 71 264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 430 83 264 0 0   EBIT / employee   0 0 0 338 40 216 0 0   Net earnings / employee   0 0 0 231 18 158 0 0