Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNEDKERMESTER EBBE NIELSEN 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   4.9% 8.0% 9.6% 5.6% 5.8% 4.1% 18.1% 18.1%   Credit score (0-100)   46 32 26 39 39 48 8 8   Credit rating   BBB BB BB BBB BBB BBB B B   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   1,257 880 1,080 1,035 877 882 0.0 0.0   EBITDA   462 130 213 50.1 102 126 0.0 0.0   EBIT   389 57.2 151 31.9 59.9 103 0.0 0.0   Pre-tax profit (PTP)   355.2 55.0 109.4 19.9 46.1 102.3 0.0 0.0   Net earnings   277.0 42.8 85.3 13.6 33.6 79.6 0.0 0.0   Pre-tax profit without non-rec. items   355 55.0 109 19.9 46.1 102 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   194 121 59.1 132 90.1 67.1 0.0 0.0   Shareholders equity total   112 155 240 254 287 367 -133 -133   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5.8 0.0 133 133   Balance sheet total (assets)   1,264 971 1,089 767 739 728 0.0 0.0   Net Debt   -434 -172 -71.6 -30.5 5.8 -18.3 133 133     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   1,257 880 1,080 1,035 877 882 0.0 0.0   Gross profit growth   -12.5% -30.0% 22.7% -4.1% -15.2% 0.6% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   1,264 971 1,089 767 739 728 0 0   Balance sheet change%   12.0% -23.1% 12.1% -29.5% -3.7% -1.4% -100.0% 0.0%   Added value   462.1 130.0 212.6 50.1 78.1 126.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -146 -146 -124 55 -84 -46 -67 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 (%)   31.0% 6.5% 13.9% 3.1% 6.8% 11.7% 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 %   30.5% 5.1% 14.6% 3.4% 8.0% 14.0% 0.0% 0.0%   ROI %   694.2% 42.8% 76.2% 12.9% 21.9% 31.2% 0.0% 0.0%   ROE %   44.7% 32.1% 43.2% 5.5% 12.4% 24.3% 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 %   8.9% 16.0% 22.1% 33.1% 38.9% 50.4% -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, %   -94.0% -132.5% -33.7% -60.9% 5.7% -14.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 471.4% 27.3% 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   0.8 0.9 1.0 0.8 1.0 1.3 0.0 0.0   Current Ratio   0.8 0.9 1.1 1.0 1.2 1.5 0.0 0.0   Cash and cash equivalent   434.3 172.2 71.6 30.5 0.0 18.3 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   -188.4 -72.7 74.7 15.1 90.9 193.5 -66.5 -66.5   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 0 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 63 0 0   EBIT / employee   0 0 0 0 0 52 0 0   Net earnings / employee   0 0 0 0 0 40 0 0