Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUNFLOWER 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   22.5% 23.1% 20.3% 15.3% 22.2% 14.4% 18.0% 18.0%   Credit score (0-100)   4 4 5 12 3 14 8 8   Credit rating   B B B BB B BB 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 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   -323 -28.2 -43.2 117 -95.0 1,052 0.0 0.0   EBITDA   -473 -73.4 -138 -17.7 -174 801 0.0 0.0   EBIT   -530 -73.4 -138 -17.7 -174 801 0.0 0.0   Pre-tax profit (PTP)   -572.4 -98.6 -159.5 -45.7 -198.2 776.4 0.0 0.0   Net earnings   -456.2 -98.6 -159.5 -45.7 -198.2 776.4 0.0 0.0   Pre-tax profit without non-rec. items   -572 -98.6 -160 -45.7 -198 776 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -413 -512 -671 -717 -915 -139 -219 -219   Interest-bearing liabilities   204 488 660 686 914 660 219 219   Balance sheet total (assets)   129 1.4 54.9 0.6 19.6 645 0.0 0.0   Net Debt   204 488 632 686 895 592 219 219     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   -323 -28.2 -43.2 117 -95.0 1,052 0.0 0.0   Gross profit growth   0.0% 91.3% -53.2% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   129 1 55 1 20 645 0 0   Balance sheet change%   -88.2% -98.9% 3,813.4% -99.0% 3,431.5% 3,192.4% -100.0% 0.0%   Added value   -472.5 -73.4 -138.3 -17.7 -173.7 801.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -114 0 0 0 0 0 0 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 1.0 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 (%)   163.7% 260.2% 320.1% -15.1% 182.8% 76.1% 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 %   -63.8% -13.9% -22.3% -2.4% -21.0% 93.2% 0.0% 0.0%   ROI %   -278.7% -21.2% -24.1% -2.6% -21.7% 101.8% 0.0% 0.0%   ROE %   -531.4% -151.7% -566.3% -164.9% -1,967.1% 233.5% 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 %   -76.3% -99.7% -92.4% -99.9% -97.9% -17.7% -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, %   -43.1% -665.1% -457.1% -3,881.9% -515.2% 73.9% 0.0% 0.0%   Gearing %   -49.3% -95.4% -98.3% -95.7% -99.8% -475.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.8% 7.3% 3.7% 4.2% 3.1% 3.1% 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   0.2 0.0 0.1 0.0 0.0 0.8 0.0 0.0   Current Ratio   0.2 0.0 0.1 0.0 0.0 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 27.8 0.6 18.8 68.7 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   -413.1 -511.8 -671.3 -717.0 -915.3 -138.9 -109.5 -109.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   -236 -73 -138 -18 -174 801 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -236 -73 -138 -18 -174 801 0 0   EBIT / employee   -265 -73 -138 -18 -174 801 0 0   Net earnings / employee   -228 -99 -160 -46 -198 776 0 0