Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOLVANG 6 ALLERØD 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.6% 1.3% 1.6% 0.9% 1.3% 1.6% 20.6% 19.4%   Credit score (0-100)   76 81 76 88 78 73 4 6   Credit rating   A A A A A A B B   Credit limit (kDKK)   6.5 51.2 7.7 408.5 59.6 5.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   675 723 737 1,563 866 911 0.0 0.0   EBITDA   675 723 737 1,563 866 911 0.0 0.0   EBIT   356 388 422 1,202 515 244 0.0 0.0   Pre-tax profit (PTP)   109.8 148.8 200.6 936.0 402.0 -60.7 0.0 0.0   Net earnings   85.7 109.2 156.5 708.2 336.7 -49.2 0.0 0.0   Pre-tax profit without non-rec. items   110 149 201 936 402 -60.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   12,324 12,161 11,911 9,297 8,853 9,775 0.0 0.0   Shareholders equity total   3,591 3,700 3,857 4,565 4,902 3,203 47.3 47.3   Interest-bearing liabilities   6,499 6,118 8,219 6,462 6,119 6,186 0.0 0.0   Balance sheet total (assets)   12,603 12,400 13,659 12,841 12,573 10,911 47.3 47.3   Net Debt   6,456 6,118 8,147 5,047 6,119 6,160 -47.3 -47.3     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   675 723 737 1,563 866 911 0.0 0.0   Gross profit growth   -1.2% 7.1% 2.0% 112.1% -44.6% 5.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,603 12,400 13,659 12,841 12,573 10,911 47 47   Balance sheet change%   47.5% -1.6% 10.2% -6.0% -2.1% -13.2% -99.6% 0.0%   Added value   674.9 722.6 736.9 1,563.0 876.0 911.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   353 2,897 -565 -2,975 -603 158 -6,766 -3,105   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   52.8% 53.7% 57.2% 76.9% 59.5% 26.8% 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 %   3.4% 3.2% 3.3% 9.3% 4.5% 2.2% 0.0% 0.0%   ROI %   4.1% 3.6% 3.7% 9.9% 4.8% 2.4% 0.0% 0.0%   ROE %   4.6% 3.0% 4.1% 16.8% 7.1% -1.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   29.5% 29.8% 28.2% 35.6% 39.0% 29.4% 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, %   956.5% 846.7% 1,105.6% 322.9% 706.1% 675.8% 0.0% 0.0%   Gearing %   181.0% 165.3% 213.1% 141.6% 124.8% 193.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.9% 3.2% 4.1% 2.7% 5.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.1 1.5 4.3 4.1 0.8 0.0 0.0   Current Ratio   0.1 0.1 1.5 4.3 4.1 0.8 0.0 0.0   Cash and cash equivalent   43.8 0.1 71.5 1,415.2 0.0 25.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -1,839.3 -2,037.6 579.7 2,724.1 2,805.3 -307.8 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0