Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNEHOLM BYG 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% 5.0% 5.0%   Bankruptcy risk   2.4% 2.2% 1.8% 2.7% 3.5% 5.4% 9.9% 9.7%   Credit score (0-100)   66 68 71 58 53 40 25 26   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.5 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)  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   403 338 414 327 1,223 101 0.0 0.0   EBITDA   315 338 396 287 1,221 -248 0.0 0.0   EBIT   207 234 318 205 1,192 -278 0.0 0.0   Pre-tax profit (PTP)   152.8 189.4 263.6 186.7 1,168.5 -286.8 0.0 0.0   Net earnings   119.2 147.8 205.6 145.7 931.6 -273.2 0.0 0.0   Pre-tax profit without non-rec. items   153 189 264 187 1,169 -287 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   2,158 2,188 2,234 2,305 249 96.8 0.0 0.0   Shareholders equity total   564 712 918 1,063 1,995 1,722 1,642 1,642   Interest-bearing liabilities   1,380 1,371 1,217 720 221 490 0.0 0.0   Balance sheet total (assets)   2,199 2,363 2,448 2,406 2,742 2,298 1,642 1,642   Net Debt   1,380 1,282 1,192 705 -2,141 -1,385 -1,642 -1,642     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   403 338 414 327 1,223 101 0.0 0.0   Gross profit growth   13.1% -16.2% 22.4% -21.1% 274.7% -91.7% -100.0% 0.0%   Employees   1 1 1 1 1 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)   2,199 2,363 2,448 2,406 2,742 2,298 1,642 1,642   Balance sheet change%   -7.2% 7.5% 3.6% -1.7% 13.9% -16.2% -28.6% 0.0%   Added value   315.2 338.1 395.8 287.1 1,273.7 -248.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -216 -74 -32 -11 -2,086 -182 -97 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 (%)   51.3% 69.3% 76.9% 62.8% 97.4% -275.1% 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 %   9.1% 10.3% 13.2% 8.4% 46.3% -10.8% 0.0% 0.0%   ROI %   9.8% 11.0% 14.2% 9.7% 57.1% -12.2% 0.0% 0.0%   ROE %   23.6% 23.2% 25.2% 14.7% 60.9% -14.7% 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 %   25.7% 30.1% 37.5% 44.2% 75.6% 74.9% 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, %   437.7% 379.3% 301.1% 245.4% -175.3% 558.5% 0.0% 0.0%   Gearing %   244.6% 192.5% 132.7% 67.8% 11.1% 28.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.3% 4.2% 1.9% 4.9% 4.3% 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   0.1 0.4 0.3 0.2 4.0 3.8 0.0 0.0   Current Ratio   0.1 0.4 0.3 0.2 3.4 3.8 0.0 0.0   Cash and cash equivalent   0.0 88.3 25.6 15.8 2,361.3 1,875.1 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   -245.1 -213.6 -481.8 -467.8 1,759.0 1,624.8 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   315 338 396 287 1,274 -248 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   315 338 396 287 1,221 -248 0 0   EBIT / employee   207 234 318 205 1,192 -278 0 0   Net earnings / employee   119 148 206 146 932 -273 0 0