Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Snitgrønt.dk 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 2018/12 2019 2019/12 2020 2020/12 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% 7.1% 7.1%   Bankruptcy risk   9.7% 9.7% 19.6% 22.1% 28.0% 8.5% 18.2% 18.0%   Credit score (0-100)   27 26 6 3 1 28 8 8   Credit rating   BB BB B B 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 2018/12 2019 2019/12 2020 2020/12 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   2,500 2,387 1,390 1,816 1,884 1,854 0.0 0.0   EBITDA   283 174 -406 127 -264 730 0.0 0.0   EBIT   78.3 -74.7 -670 -135 -465 521 0.0 0.0   Pre-tax profit (PTP)   5.5 -108.8 -741.2 -213.2 -533.0 417.0 0.0 0.0   Net earnings   1.5 -86.0 -736.9 -213.2 -533.0 417.0 0.0 0.0   Pre-tax profit without non-rec. items   5.5 -109 -741 -213 -533 417 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,028 1,119 943 731 639 429 0.0 0.0   Shareholders equity total   233 147 -590 -803 -1,336 -919 -969 -969   Interest-bearing liabilities   617 481 941 509 748 616 969 969   Balance sheet total (assets)   2,363 2,267 1,751 1,580 1,210 1,100 0.0 0.0   Net Debt   567 432 891 458 700 567 969 969     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   2,500 2,387 1,390 1,816 1,884 1,854 0.0 0.0   Gross profit growth   36.9% -4.5% -41.8% 30.7% 3.8% -1.6% -100.0% 0.0%   Employees   0 5 6 6 7 4 0 0   Employee growth %   0.0% 0.0% 20.0% 0.0% 16.7% -42.9% -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)   2,363 2,267 1,751 1,580 1,210 1,100 0 0   Balance sheet change%   -15.3% -4.1% -22.7% -9.8% -23.4% -9.1% -100.0% 0.0%   Added value   283.5 173.6 -406.4 126.9 -203.4 730.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -344 -207 -490 -524 -294 -419 -429 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   3.1% -3.1% -48.2% -7.4% -24.7% 28.1% 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 %   3.0% -3.1% -29.1% -5.7% -18.7% 24.5% 0.0% 0.0%   ROI %   7.0% -9.1% -76.4% -15.6% -60.3% 68.1% 0.0% 0.0%   ROE %   0.6% -45.2% -77.6% -12.8% -38.2% 36.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   9.9% 6.5% -25.2% -33.8% -52.5% -45.5% -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, %   199.9% 248.7% -219.2% 360.7% -265.4% 77.7% 0.0% 0.0%   Gearing %   264.3% 326.8% -159.5% -63.4% -56.0% -67.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 6.9% 10.0% 10.9% 11.3% 20.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.4 0.3 0.4 0.2 0.3 0.0 0.0   Current Ratio   0.5 0.5 0.4 0.4 0.2 0.3 0.0 0.0   Cash and cash equivalent   50.0 49.9 49.5 51.1 48.7 48.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   -955.2 -1,061.7 -1,287.4 -1,433.7 -1,876.0 -1,249.3 -484.4 -484.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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 35 -68 21 -29 183 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 35 -68 21 -38 183 0 0   EBIT / employee   0 -15 -112 -22 -66 130 0 0   Net earnings / employee   0 -17 -123 -36 -76 104 0 0