Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SBN Biler ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2020/1 2020 2021/1 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% 3.1% 3.1%   Bankruptcy risk   0.0% 2.4% 2.1% 1.5% 1.1% 1.3% 11.5% 11.3%   Credit score (0-100)   0 65 67 74 85 77 21 21   Credit rating   N/A BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 27.9 374.6 135.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/1 2020 2021/1 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   0.0 2,671 1,989 4,384 4,835 3,568 0.0 0.0   EBITDA   0.0 2,146 971 3,276 3,247 1,550 0.0 0.0   EBIT   0.0 2,131 937 3,238 3,190 1,482 0.0 0.0   Pre-tax profit (PTP)   0.0 1,982.2 706.1 2,974.7 2,749.7 843.1 0.0 0.0   Net earnings   0.0 1,520.6 514.4 2,294.5 2,099.6 630.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,982 706 2,975 2,750 843 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/1 2020 2021/1 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 75.3 59.0 120 145 489 0.0 0.0   Shareholders equity total   0.0 1,571 2,030 4,268 6,367 6,998 6,608 6,608   Interest-bearing liabilities   0.0 2,156 3,826 5,054 6,584 9,112 0.0 0.0   Balance sheet total (assets)   0.0 5,504 7,353 12,560 16,774 20,616 6,608 6,608   Net Debt   0.0 2,156 3,826 5,054 6,584 9,064 -6,608 -6,608     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/1 2020 2021/1 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   0.0 2,671 1,989 4,384 4,835 3,568 0.0 0.0   Gross profit growth   0.0% 0.0% -25.5% 120.5% 10.3% -26.2% -100.0% 0.0%   Employees   0 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   0 5,504 7,353 12,560 16,774 20,616 6,608 6,608   Balance sheet change%   0.0% 0.0% 33.6% 70.8% 33.6% 22.9% -67.9% 0.0%   Added value   0.0 2,145.8 971.1 3,276.1 3,228.7 1,549.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 61 -50 23 -32 276 -489 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/1 2020 2021/1 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 (%)   0.0% 79.8% 47.1% 73.8% 66.0% 41.5% 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 %   0.0% 38.7% 14.6% 32.5% 21.8% 8.4% 0.0% 0.0%   ROI %   0.0% 57.2% 19.5% 42.6% 28.7% 10.8% 0.0% 0.0%   ROE %   0.0% 96.8% 28.6% 72.9% 39.5% 9.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/1 2020 2021/1 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 28.5% 27.6% 34.0% 38.0% 33.9% 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, %   0.0% 100.5% 394.0% 154.3% 202.8% 585.0% 0.0% 0.0%   Gearing %   0.0% 137.3% 188.5% 118.4% 103.4% 130.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.8% 7.7% 5.9% 7.6% 9.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/1 2020 2021/1 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 0.1 0.1 0.1 0.3 0.0 0.0   Current Ratio   0.0 1.4 1.4 1.5 1.6 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 47.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/1 2020 2021/1 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   0.0 1,449.0 1,947.0 4,099.6 6,200.1 6,496.9 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 N/A 2019 2020/1 2020 2021/1 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 1,073 486 1,638 1,076 517 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,073 486 1,638 1,082 517 0 0   EBIT / employee   0 1,066 469 1,619 1,063 494 0 0   Net earnings / employee   0 760 257 1,147 700 210 0 0