Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SAUNTE 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% 1.3% 1.3%   Bankruptcy risk   1.2% 0.9% 0.8% 0.7% 1.7% 0.8% 7.6% 7.4%   Credit score (0-100)   83 91 92 93 73 91 32 33   Credit rating   A A AA AA A AA BB BB   Credit limit (kDKK)   253.1 1,125.3 1,719.0 1,989.4 26.2 1,794.2 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   278 107 479 280 803 221 0.0 0.0   EBITDA   278 -127 -107 22.5 -87.0 72.4 0.0 0.0   EBIT   -40.5 -479 -494 -338 -131 27.4 0.0 0.0   Pre-tax profit (PTP)   -857.3 2,721.4 6,340.1 2,924.1 -3,539.0 1,890.3 0.0 0.0   Net earnings   -787.3 2,280.7 5,000.0 2,267.8 -2,766.2 1,475.4 0.0 0.0   Pre-tax profit without non-rec. items   -857 2,721 6,340 2,924 -3,539 1,890 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   6,979 7,493 5,514 5,284 1,471 1,426 0.0 0.0   Shareholders equity total   12,570 14,851 19,851 22,118 19,352 20,828 20,703 20,703   Interest-bearing liabilities   4,849 5,877 5,274 4,811 3,830 1,475 0.0 0.0   Balance sheet total (assets)   18,249 21,543 27,063 28,242 23,995 22,899 20,703 20,703   Net Debt   -5,840 -7,535 -15,379 -17,387 -14,879 -19,803 -20,703 -20,703     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   278 107 479 280 803 221 0.0 0.0   Gross profit growth   1.3% -61.7% 349.8% -41.6% 186.9% -72.5% -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)   18,249 21,543 27,063 28,242 23,995 22,899 20,703 20,703   Balance sheet change%   0.2% 18.0% 25.6% 4.4% -15.0% -4.6% -9.6% 0.0%   Added value   278.5 -126.7 -106.6 22.5 228.7 72.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   160 161 -2,366 -591 -3,857 -90 -1,426 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 1.0 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 (%)   -14.5% -450.2% -103.1% -120.7% -16.4% 12.4% 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 %   1.0% 16.1% 26.4% 11.1% 0.2% 8.5% 0.0% 0.0%   ROI %   1.0% 16.4% 27.4% 11.5% 0.2% 8.7% 0.0% 0.0%   ROE %   -6.1% 16.6% 28.8% 10.8% -13.3% 7.3% 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 %   68.9% 68.9% 73.3% 78.3% 80.7% 91.0% 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, %   -2,097.2% 5,949.2% 14,422.5% -77,333.0% 17,099.2% -27,339.7% 0.0% 0.0%   Gearing %   38.6% 39.6% 26.6% 21.7% 19.8% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.3% 9.0% 1.5% 2.7% 83.2% 3.4% 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   2.3 2.6 3.5 4.3 4.9 10.9 0.0 0.0   Current Ratio   2.3 2.6 3.6 4.4 4.9 10.9 0.0 0.0   Cash and cash equivalent   10,688.8 13,412.1 20,652.9 22,197.5 18,708.9 21,278.4 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   -4,413.7 -4,634.1 -5,147.1 -4,431.5 -792.2 -1,749.9 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 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 72 0 0   EBIT / employee   0 0 0 0 0 27 0 0   Net earnings / employee   0 0 0 0 0 1,475 0 0