Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STYROMATIC EJENDOMME 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.4% 1.2% 1.3% 1.1% 1.3% 8.5% 8.3%   Credit score (0-100)   82 80 81 79 83 78 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   103.7 66.1 158.0 143.3 765.3 271.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,465 1,582 1,572 1,575 1,588 1,503 0.0 0.0   EBITDA   1,358 1,352 1,414 1,509 1,570 1,503 0.0 0.0   EBIT   1,120 1,114 1,176 1,271 1,189 1,265 0.0 0.0   Pre-tax profit (PTP)   739.6 664.6 972.8 1,090.8 1,680.6 989.3 0.0 0.0   Net earnings   576.9 518.4 767.6 850.9 1,310.9 1,075.7 0.0 0.0   Pre-tax profit without non-rec. items   740 665 973 1,091 1,681 989 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   22,973 22,735 22,497 22,259 36,119 35,881 0.0 0.0   Shareholders equity total   6,425 6,943 7,711 8,562 20,981 22,056 7,166 7,166   Interest-bearing liabilities   19,543 19,033 17,239 17,225 27,800 26,634 0.0 0.0   Balance sheet total (assets)   28,212 28,560 28,069 28,378 54,674 54,539 7,166 7,166   Net Debt   19,543 19,033 17,239 17,225 27,548 26,634 -7,166 -7,166     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,465 1,582 1,572 1,575 1,588 1,503 0.0 0.0   Gross profit growth   3.7% 8.0% -0.6% 0.2% 0.8% -5.4% -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)   28,212 28,560 28,069 28,378 54,674 54,539 7,166 7,166   Balance sheet change%   -1.1% 1.2% -1.7% 1.1% 92.7% -0.2% -86.9% 0.0%   Added value   1,358.0 1,351.6 1,414.5 1,509.2 1,427.2 1,502.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -476 -476 -476 -476 2,483 10,410 -24,662 -11,108   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   76.5% 70.4% 74.8% 80.7% 74.9% 84.2% 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 %   4.5% 4.4% 4.6% 5.0% 5.9% 4.1% 0.0% 0.0%   ROI %   4.5% 4.5% 4.7% 5.1% 5.9% 4.2% 0.0% 0.0%   ROE %   9.4% 7.8% 10.5% 10.5% 8.9% 5.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   22.8% 24.3% 27.5% 30.2% 38.4% 40.4% 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, %   1,439.1% 1,408.2% 1,218.7% 1,141.3% 1,755.1% 1,772.5% 0.0% 0.0%   Gearing %   304.2% 274.1% 223.6% 201.2% 132.5% 120.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.1% 1.9% 1.9% 3.3% 4.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.4 0.3 0.6 8.6 7.4 0.0 0.0   Current Ratio   0.1 0.4 0.3 0.6 8.6 7.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 251.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,564.9 -1,240.1 -1,211.4 -906.3 11,986.5 11,816.6 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 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