Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANISH POOL TABLES. SJÆLLAND. 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.7% 0.5% 0.6% 0.5% 0.5% 0.7% 11.5% 11.5%   Credit score (0-100)   95 99 98 98 99 92 21 21   Credit rating   AA AA AA AA AAA AA BB BB   Credit limit (kDKK)   403.6 490.5 519.1 555.0 611.7 564.5 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   -9.4 -9.4 -7.0 -8.8 -8.8 -9.4 0.0 0.0   EBITDA   -9.4 -9.4 -7.0 -8.8 -8.8 -9.4 0.0 0.0   EBIT   -9.4 -9.4 -7.0 -8.8 -8.8 -9.4 0.0 0.0   Pre-tax profit (PTP)   479.3 639.2 362.6 357.2 591.6 214.0 0.0 0.0   Net earnings   457.1 639.2 393.1 356.0 588.6 211.2 0.0 0.0   Pre-tax profit without non-rec. items   479 639 363 357 592 214 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,408 4,993 5,331 5,630 6,162 6,373 672 672   Interest-bearing liabilities   44.9 317 91.1 188 198 354 0.0 0.0   Balance sheet total (assets)   5,091 5,512 5,651 6,032 6,672 6,812 672 672   Net Debt   37.5 310 84.3 91.4 184 340 -672 -672     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   -9.4 -9.4 -7.0 -8.8 -8.8 -9.4 0.0 0.0   Gross profit growth   7.9% -0.0% 25.1% -25.0% -0.0% -7.1% 0.0% 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)   5,091 5,512 5,651 6,032 6,672 6,812 672 672   Balance sheet change%   5.8% 8.3% 2.5% 6.7% 10.6% 2.1% -90.1% 0.0%   Added value   -9.4 -9.4 -7.0 -8.8 -8.8 -9.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   10.0% 12.2% 6.6% 6.2% 9.4% 3.3% 0.0% 0.0%   ROI %   11.2% 13.2% 6.9% 6.5% 9.8% 3.4% 0.0% 0.0%   ROE %   10.9% 13.6% 7.6% 6.5% 10.0% 3.4% 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 %   86.6% 90.6% 94.3% 93.3% 92.4% 93.6% 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, %   -400.8% -3,315.1% -1,203.9% -1,044.8% -2,102.3% -3,629.0% 0.0% 0.0%   Gearing %   1.0% 6.3% 1.7% 3.3% 3.2% 5.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 4.2% 3.0% 4.2% 4.1% 4.0% 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   1.2 2.1 5.4 3.1 2.8 2.3 0.0 0.0   Current Ratio   1.2 2.1 5.4 3.1 2.8 2.3 0.0 0.0   Cash and cash equivalent   7.5 6.8 6.8 97.1 13.9 13.6 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)   292.8 292.7 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   105.1 393.2 760.6 651.0 662.0 544.3 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 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