Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sydmors Smede 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   10.1% 16.2% 15.6% 13.5% 11.2% 17.7% 20.8% 20.8%   Credit score (0-100)   25 11 11 16 20 9 5 5   Credit rating   BB BB BB BB BB B 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   315 190 282 51.9 47.0 113 0.0 0.0   EBITDA   -29.4 -85.1 7.4 35.1 47.0 113 0.0 0.0   EBIT   -30.6 -86.7 5.8 12.3 24.3 110 0.0 0.0   Pre-tax profit (PTP)   -32.7 -97.8 -5.2 -15.5 0.9 90.5 0.0 0.0   Net earnings   -25.7 -77.0 -4.8 -15.5 -4.0 70.9 0.0 0.0   Pre-tax profit without non-rec. items   -32.7 -97.8 -5.2 -15.5 0.9 90.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   79.6 78.0 76.4 179 156 158 0.0 0.0   Shareholders equity total   24.3 -52.8 -57.6 22.1 18.1 88.9 38.9 38.9   Interest-bearing liabilities   216 223 262 181 102 15.4 0.0 0.0   Balance sheet total (assets)   390 336 332 317 298 335 38.9 38.9   Net Debt   197 218 251 147 47.2 -9.0 -38.9 -38.9     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   315 190 282 51.9 47.0 113 0.0 0.0   Gross profit growth   0.0% -39.9% 48.7% -81.6% -9.4% 140.8% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   390 336 332 317 298 335 39 39   Balance sheet change%   0.0% -13.8% -1.4% -4.4% -5.9% 12.2% -88.4% 0.0%   Added value   -29.4 -85.1 7.4 35.1 47.0 113.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   78 -3 -3 80 -46 -2 -158 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   -9.7% -45.7% 2.1% 23.7% 51.6% 96.9% 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 %   -7.5% -22.1% 1.7% 3.7% 7.8% 34.8% 0.0% 0.0%   ROI %   -12.2% -37.2% 2.7% 5.6% 14.9% 90.1% 0.0% 0.0%   ROE %   -106.1% -42.7% -1.4% -8.7% -20.2% 132.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   6.2% -13.6% -14.8% 7.0% 6.1% 26.6% 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, %   -669.4% -255.8% 3,386.3% 418.0% 100.3% -8.0% 0.0% 0.0%   Gearing %   892.1% -422.9% -454.8% 819.9% 567.3% 17.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 5.3% 4.9% 12.9% 16.4% 33.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.4 0.5 0.6 0.5 0.8 0.0 0.0   Current Ratio   0.8 0.7 0.7 0.7 0.5 0.8 0.0 0.0   Cash and cash equivalent   19.8 5.6 10.9 34.7 55.2 24.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -55.4 -130.8 -134.0 -54.4 -132.5 -49.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -29 -85 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -29 -85 0 0 0 0 0 0   EBIT / employee   -31 -87 0 0 0 0 0 0   Net earnings / employee   -26 -77 0 0 0 0 0 0