Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STENDERUP 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   4.0% 2.2% 1.8% 3.4% 2.5% 1.8% 5.0% 5.0%   Credit score (0-100)   50 66 71 53 62 72 44 44   Credit rating   BBB BBB A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.5 12.2 0.0 0.1 11.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,592 15,002 17,404 18,816 22,770 26,382 0.0 0.0   EBITDA   1,841 2,507 3,479 3,585 3,271 4,561 0.0 0.0   EBIT   1,693 2,460 3,370 3,585 3,017 4,015 0.0 0.0   Pre-tax profit (PTP)   2,256.5 2,492.6 3,882.0 3,182.0 1,279.5 1,093.6 0.0 0.0   Net earnings   1,907.6 1,982.9 3,104.3 3,182.0 954.7 804.1 0.0 0.0   Pre-tax profit without non-rec. items   2,256 2,493 3,882 3,585 1,280 1,094 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   530 602 963 0.0 1,352 1,466 0.0 0.0   Shareholders equity total   9,185 10,620 13,253 14,340 13,215 13,955 8,833 8,833   Interest-bearing liabilities   9,906 4,628 3,619 0.0 39,074 39,740 0.0 0.0   Balance sheet total (assets)   37,455 33,829 30,980 55,153 86,334 76,138 8,833 8,833   Net Debt   9,904 4,505 3,083 0.0 39,073 39,739 -8,659 -8,659     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   14,592 15,002 17,404 18,816 22,770 26,382 0.0 0.0   Gross profit growth   17.3% 2.8% 16.0% 8.1% 21.0% 15.9% -100.0% 0.0%   Employees   24 23 27 0 30 34 0 0   Employee growth %   4.3% -4.2% 17.4% -100.0% 0.0% 13.3% -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)   37,455 33,829 30,980 55,153 86,334 76,138 8,833 8,833   Balance sheet change%   12.0% -9.7% -8.4% 78.0% 56.5% -11.8% -88.4% 0.0%   Added value   1,840.7 2,507.1 3,478.8 3,585.0 3,017.1 4,560.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -223 24 253 -963 1,097 -259 -1,466 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   11.6% 16.4% 19.4% 19.1% 13.3% 15.2% 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 %   7.3% 8.3% 12.4% 8.3% 4.3% 5.1% 0.0% 0.0%   ROI %   13.6% 16.5% 23.5% 9.8% 5.7% 7.9% 0.0% 0.0%   ROE %   23.2% 20.0% 26.0% 23.1% 6.9% 5.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.5% 31.4% 42.8% 100.0% 15.3% 18.3% 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, %   538.1% 179.7% 88.6% 0.0% 1,194.4% 871.3% 0.0% 0.0%   Gearing %   107.8% 43.6% 27.3% 0.0% 295.7% 284.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 6.5% 3.6% 0.0% 9.1% 7.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.4 0.6 0.0 0.2 0.3 0.0 0.0   Current Ratio   1.3 1.5 1.7 0.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   1.9 123.0 535.4 0.0 1.2 1.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   8,357.6 10,213.5 11,939.5 0.0 11,384.0 12,058.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   77 109 129 0 101 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 109 129 0 109 134 0 0   EBIT / employee   71 107 125 0 101 118 0 0   Net earnings / employee   79 86 115 0 32 24 0 0