Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sunset Cowboys 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% 2.9% 2.9%   Bankruptcy risk   7.6% 6.3% 3.2% 2.5% 2.3% 2.3% 10.5% 10.5%   Credit score (0-100)   33 39 55 60 64 64 23 23   Credit rating   BB BBB BBB BBB BBB BBB BB BB   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)  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   -47.8 155 368 626 947 962 0.0 0.0   EBITDA   -377 -288 115 200 316 208 0.0 0.0   EBIT   -361 -288 115 200 316 208 0.0 0.0   Pre-tax profit (PTP)   -369.1 -292.4 111.2 196.4 269.0 197.5 0.0 0.0   Net earnings   -293.3 -230.7 173.0 137.3 179.5 153.7 0.0 0.0   Pre-tax profit without non-rec. items   -385 -292 111 196 269 198 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   734 503 584 721 901 1,054 1,004 1,004   Interest-bearing liabilities   859 860 810 780 830 680 0.0 0.0   Balance sheet total (assets)   1,930 1,695 1,604 1,742 2,221 2,027 1,004 1,004   Net Debt   775 743 687 388 461 504 -1,004 -1,004     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   -47.8 155 368 626 947 962 0.0 0.0   Gross profit growth   0.0% 0.0% 137.3% 70.1% 51.2% 1.6% -100.0% 0.0%   Employees   0 2 0 0 2 3 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 50.0% -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)   1,930 1,695 1,604 1,742 2,221 2,027 1,004 1,004   Balance sheet change%   -26.9% -12.2% -5.4% 8.6% 27.4% -8.7% -50.5% 0.0%   Added value   -361.4 -288.1 115.2 200.2 316.4 207.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  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 (%)   756.0% -185.7% 31.3% 32.0% 33.4% 21.6% 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 %   -15.8% -15.8% 7.0% 12.0% 20.6% 9.8% 0.0% 0.0%   ROI %   -20.1% -19.4% 8.4% 13.8% 25.3% 12.0% 0.0% 0.0%   ROE %   -33.6% -37.3% 31.8% 21.0% 22.1% 15.7% 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 %   38.0% 29.7% 36.4% 41.4% 40.6% 52.0% 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, %   -205.5% -257.8% 596.2% 193.8% 145.6% 242.3% 0.0% 0.0%   Gearing %   117.0% 170.9% 138.8% 108.1% 92.1% 64.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.7% 0.5% 0.5% 17.3% 1.4% 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   0.6 0.3 0.4 0.8 1.2 1.1 0.0 0.0   Current Ratio   1.6 1.4 1.6 1.7 1.7 2.1 0.0 0.0   Cash and cash equivalent   83.6 117.6 123.7 391.8 369.1 176.2 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   669.2 503.4 583.8 720.0 899.6 1,053.3 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 -144 0 0 158 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -144 0 0 158 69 0 0   EBIT / employee   0 -144 0 0 158 69 0 0   Net earnings / employee   0 -115 0 0 90 51 0 0