Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Simon 2018 Holding 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   15.8% 11.0% 8.1% 8.4% 8.1% 6.1% 18.9% 18.6%   Credit score (0-100)   13 22 29 28 29 39 7 7   Credit rating   BB BB BB BB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   30 92 49 144 221 173 173 173   Gross profit   30.0 86.0 35.0 134 212 165 0.0 0.0   EBITDA   30.0 86.0 35.0 134 212 165 0.0 0.0   EBIT   30.0 86.0 35.0 134 212 165 0.0 0.0   Pre-tax profit (PTP)   30.0 85.0 35.0 133.7 212.1 164.9 0.0 0.0   Net earnings   30.0 85.0 35.0 133.7 212.1 164.9 0.0 0.0   Pre-tax profit without non-rec. items   30.0 85.0 35.0 134 212 165 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   216 191 226 279 374 422 117 117   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   216 197 232 285 380 428 117 117   Net Debt   -32.0 -70.0 -54.0 -24.3 -22.9 -123 -117 -117     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   30 92 49 144 221 173 173 173   Net sales growth   0.0% 206.7% -46.7% 194.2% 53.1% -21.4% 0.0% 0.0%   Gross profit   30.0 86.0 35.0 134 212 165 0.0 0.0   Gross profit growth   0.0% 186.7% -59.3% 282.6% 58.4% -22.2% -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)   216 197 232 285 380 428 117 117   Balance sheet change%   -26.6% -8.8% 17.8% 22.9% 33.1% 12.6% -72.7% 0.0%   Added value   30.0 86.0 35.0 133.9 212.1 164.9 0.0 0.0   Added value %   100.0% 93.5% 71.4% 92.9% 96.1% 95.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 1.0 2.0 -1.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   100.0% 93.5% 71.4% 92.9% 96.1% 95.1% 0.0% 0.0%   EBIT %   100.0% 93.5% 71.4% 92.9% 96.1% 95.1% 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 %   100.0% 92.4% 71.4% 92.7% 96.1% 95.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.0% 92.4% 71.4% 92.7% 96.1% 95.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 92.4% 71.4% 92.7% 96.1% 95.1% 0.0% 0.0%   ROA %   11.8% 41.6% 16.3% 51.8% 63.8% 40.9% 0.0% 0.0%   ROI %   11.8% 42.3% 16.8% 53.0% 65.0% 41.5% 0.0% 0.0%   ROE %   11.8% 41.8% 16.8% 52.9% 65.0% 41.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 97.0% 97.4% 97.9% 98.4% 98.6% 100.0% 100.0%   Relative indebtedness %   0.0% 6.5% 12.2% 4.2% 2.7% 3.5% 0.0% 0.0%   Relative net indebtedness %   -106.7% -69.6% -98.0% -12.7% -7.7% -67.2% -67.2% -67.2%   Net int. bear. debt to EBITDA, %   -106.7% -81.4% -154.3% -18.2% -10.8% -74.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 11.7 9.3 4.1 3.8 20.4 0.0 0.0   Current Ratio   0.0 11.7 9.3 4.1 3.8 20.4 0.0 0.0   Cash and cash equivalent   32.0 70.0 54.0 24.3 22.9 122.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   636.7% 76.1% 114.3% 16.9% 10.4% 70.6% 67.2% 67.2%   Net working capital   191.0 64.0 50.0 18.3 16.9 116.5 0.0 0.0   Net working capital %   636.7% 69.6% 102.0% 12.7% 7.7% 67.2% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 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