Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SST Enclosures A/S 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% 1.5% 1.5%   Bankruptcy risk   0.6% 0.6% 0.7% 0.7% 0.7% 0.6% 11.3% 11.1%   Credit score (0-100)   98 97 95 93 95 96 21 22   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,590.9 1,416.6 1,645.3 1,425.9 2,039.0 1,918.9 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   19,983 22,605 26,260 25,294 29,342 28,744 0.0 0.0   EBITDA   4,430 4,017 6,835 4,870 9,444 6,619 0.0 0.0   EBIT   4,154 3,703 6,479 4,624 9,209 6,386 0.0 0.0   Pre-tax profit (PTP)   4,150.0 3,720.3 6,504.4 4,944.4 9,537.7 6,634.9 0.0 0.0   Net earnings   3,235.1 2,900.4 5,073.5 3,856.7 7,439.4 5,169.7 0.0 0.0   Pre-tax profit without non-rec. items   4,150 3,720 6,504 4,944 9,538 6,635 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   933 982 844 598 364 656 0.0 0.0   Shareholders equity total   7,809 7,509 9,683 8,540 11,979 9,749 4,349 4,349   Interest-bearing liabilities   0.0 0.0 179 2,954 1,014 47.4 0.0 0.0   Balance sheet total (assets)   13,686 12,690 20,457 24,268 21,232 19,967 4,349 4,349   Net Debt   -5,348 -2,135 169 2,937 1,006 -3,069 -4,349 -4,349     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   19,983 22,605 26,260 25,294 29,342 28,744 0.0 0.0   Gross profit growth   22.9% 13.1% 16.2% -3.7% 16.0% -2.0% -100.0% 0.0%   Employees   0 0 0 0 42 42 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)   13,686 12,690 20,457 24,268 21,232 19,967 4,349 4,349   Balance sheet change%   33.4% -7.3% 61.2% 18.6% -12.5% -6.0% -78.2% 0.0%   Added value   4,429.9 4,016.6 6,835.4 4,869.6 9,454.9 6,619.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 -265 -494 -491 -469 59 -656 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 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 (%)   20.8% 16.4% 24.7% 18.3% 31.4% 22.2% 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 %   34.9% 28.4% 40.3% 22.5% 42.3% 32.7% 0.0% 0.0%   ROI %   53.1% 43.8% 69.5% 43.0% 71.7% 53.3% 0.0% 0.0%   ROE %   46.0% 37.9% 59.0% 42.3% 72.5% 47.6% 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 %   57.1% 59.2% 47.3% 35.2% 56.4% 48.8% 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, %   -120.7% -53.2% 2.5% 60.3% 10.6% -46.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.8% 34.6% 8.5% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 195.1% 6.2% 4.8% 17.7% 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   2.2 2.1 1.7 1.3 2.1 1.8 0.0 0.0   Current Ratio   2.6 2.7 2.0 1.6 2.6 2.1 0.0 0.0   Cash and cash equivalent   5,347.6 2,135.2 10.4 16.9 8.5 3,116.4 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   7,803.2 7,386.9 9,830.2 9,047.8 12,692.1 10,080.3 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 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 0 225 158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 225 158 0 0   EBIT / employee   0 0 0 0 219 152 0 0   Net earnings / employee   0 0 0 0 177 123 0 0