Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Strømlinet 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  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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   6.6% 7.0% 6.2% 5.2% 3.1% 2.8% 4.2% 4.2%   Credit score (0-100)   37 34 37 42 55 59 48 48   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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   520 3,378 6,651 12,899 20,547 24,872 0.0 0.0   EBITDA   -752 786 2,692 6,043 12,702 14,151 0.0 0.0   EBIT   -795 577 742 3,314 8,814 10,071 0.0 0.0   Pre-tax profit (PTP)   -813.9 530.0 121.3 4,157.7 10,680.9 12,440.7 0.0 0.0   Net earnings   0.0 0.0 0.0 3,111.4 8,326.3 9,713.1 0.0 0.0   Pre-tax profit without non-rec. items   -814 530 703 4,158 10,681 12,441 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   0.0 0.0 176 135 403 1,808 0.0 0.0   Shareholders equity total   2,263 2,793 3,617 6,729 15,055 17,768 7,851 7,851   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,224 11,044 22,394 58,113 52,725 57,094 7,851 7,851   Net Debt   -2,815 -3,463 -4,502 -2,278 -20,794 -18,339 -3,521 -3,521     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   520 3,378 6,651 12,899 20,547 24,872 0.0 0.0   Gross profit growth   0.0% 549.2% 96.9% 93.9% 59.3% 21.0% -100.0% 0.0%   Employees   0 0 0 16 17 21 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 6.3% 23.5% -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)   5,224 11,044 22,394 58,113 52,725 57,094 7,851 7,851   Balance sheet change%   435.5% 111.4% 102.8% 159.5% -9.3% 8.3% -86.2% 0.0%   Added value   -752.3 786.1 2,692.2 6,043.3 11,543.2 14,151.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,619 305 3,360 -1,403 -3,526 -2,735 -6,189 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -152.8% 17.1% 11.2% 25.7% 42.9% 40.5% 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 %   -25.6% 7.1% 4.7% 10.4% 19.3% 22.9% 0.0% 0.0%   ROI %   -67.5% 22.9% 24.3% 72.6% 85.8% 68.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 60.1% 76.4% 59.2% 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 %   30.2% 20.2% 16.1% 16.0% 47.9% 43.8% 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, %   374.2% -440.6% -167.2% -37.7% -163.7% -129.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.2 1.1 0.8 1.4 3.0 2.2 0.0 0.0   Current Ratio   1.2 1.1 0.8 1.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   2,815.3 3,463.4 4,501.7 2,277.8 20,794.0 18,339.3 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   585.8 600.8 -3,870.6 -889.1 7,823.4 9,214.4 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   0 0 0 378 679 674 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 378 747 674 0 0   EBIT / employee   0 0 0 207 518 480 0 0   Net earnings / employee   0 0 0 194 490 463 0 0