Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDFELD 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% 1.3% 1.3%   Bankruptcy risk   1.2% 1.0% 1.1% 1.2% 0.8% 1.3% 8.9% 8.7%   Credit score (0-100)   84 87 84 80 91 80 28 28   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   287.1 613.9 492.6 184.2 847.5 145.7 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   7,027 7,287 6,810 5,846 7,033 5,255 0.0 0.0   EBITDA   2,208 2,313 1,681 797 2,026 579 0.0 0.0   EBIT   2,077 2,164 1,560 710 1,986 332 0.0 0.0   Pre-tax profit (PTP)   2,033.4 2,118.9 1,526.8 654.3 1,934.8 239.9 0.0 0.0   Net earnings   1,585.7 1,655.1 1,189.8 512.1 1,512.0 186.4 0.0 0.0   Pre-tax profit without non-rec. items   2,033 2,119 1,527 654 1,935 240 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   118 176 119 92.9 348 758 0.0 0.0   Shareholders equity total   8,653 8,708 8,298 7,610 7,493 6,179 5,143 5,143   Interest-bearing liabilities   0.0 0.0 0.0 405 1,937 1,652 0.0 0.0   Balance sheet total (assets)   11,179 11,765 11,160 12,318 14,782 12,759 5,143 5,143   Net Debt   -2,601 -979 -3,621 -1,287 997 281 -5,143 -5,143     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   7,027 7,287 6,810 5,846 7,033 5,255 0.0 0.0   Gross profit growth   3.5% 3.7% -6.6% -14.2% 20.3% -25.3% -100.0% 0.0%   Employees   9 9 9 9 9 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -11.1% -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)   11,179 11,765 11,160 12,318 14,782 12,759 5,143 5,143   Balance sheet change%   -17.9% 5.2% -5.1% 10.4% 20.0% -13.7% -59.7% 0.0%   Added value   2,208.3 2,313.3 1,681.5 796.8 2,071.9 578.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -185 -91 -179 -113 214 164 -758 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 (%)   29.6% 29.7% 22.9% 12.2% 28.2% 6.3% 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 %   16.8% 19.0% 13.6% 6.1% 14.8% 2.4% 0.0% 0.0%   ROI %   24.0% 24.9% 17.9% 8.4% 22.2% 3.8% 0.0% 0.0%   ROE %   18.3% 19.1% 14.0% 6.4% 20.0% 2.7% 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 %   77.4% 74.0% 74.4% 61.8% 50.7% 48.4% 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, %   -117.8% -42.3% -215.3% -161.6% 49.2% 48.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.3% 25.8% 26.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,078.0% 0.0% 0.0% 29.0% 5.7% 5.3% 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   2.3 1.8 2.4 1.1 0.9 0.8 0.0 0.0   Current Ratio   4.4 3.9 4.3 2.8 2.1 1.9 0.0 0.0   Cash and cash equivalent   2,601.4 978.7 3,620.8 1,691.9 939.5 1,371.0 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   8,535.5 8,623.7 8,473.5 7,815.3 7,405.6 5,696.3 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   245 257 187 89 230 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   245 257 187 89 225 72 0 0   EBIT / employee   231 240 173 79 221 41 0 0   Net earnings / employee   176 184 132 57 168 23 0 0