Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S og B I/S 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   2.1% 1.6% 1.7% 1.4% 1.4% 1.6% 20.4% 16.0%   Credit score (0-100)   70 76 75 79 76 73 4 12   Credit rating   A A A A A A B BB   Credit limit (kDKK)   0.1 1.6 1.4 9.6 5.7 1.3 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   120 221 227 250 277 227 0.0 0.0   EBITDA   120 221 227 250 277 227 0.0 0.0   EBIT   75.0 161 168 191 217 167 0.0 0.0   Pre-tax profit (PTP)   -38.3 59.8 -67.1 -39.0 -39.3 -39.1 0.0 0.0   Net earnings   -38.3 59.8 -67.1 -39.0 -39.3 -39.1 0.0 0.0   Pre-tax profit without non-rec. items   -38.3 59.8 -67.1 -39.0 -39.3 -39.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   7,049 6,989 6,929 6,870 6,810 6,750 0.0 0.0   Shareholders equity total   929 989 922 883 843 804 -39.1 -39.1   Interest-bearing liabilities   5,118 5,874 5,906 5,904 5,920 5,824 39.1 39.1   Balance sheet total (assets)   7,139 7,017 6,990 6,982 6,916 6,784 0.0 0.0   Net Debt   5,048 5,874 5,863 5,802 5,826 5,810 39.1 39.1     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   120 221 227 250 277 227 0.0 0.0   Gross profit growth   -49.4% 84.0% 3.0% 10.1% 10.7% -18.3% -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)   7,139 7,017 6,990 6,982 6,916 6,784 0 0   Balance sheet change%   -1.6% -1.7% -0.4% -0.1% -0.9% -1.9% -100.0% 0.0%   Added value   119.9 220.6 227.3 250.4 277.2 226.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 -120 -120 -120 -120 -120 -6,750 0   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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   62.6% 72.9% 73.7% 76.1% 78.4% 73.6% 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 %   1.0% 2.3% 2.4% 2.7% 3.1% 2.4% 0.0% 0.0%   ROI %   1.2% 2.4% 2.4% 2.7% 3.2% 2.4% 0.0% 0.0%   ROE %   -4.0% 6.2% -7.0% -4.3% -4.6% -4.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   13.0% 14.1% 13.2% 12.6% 12.2% 11.9% -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, %   4,211.2% 2,662.6% 2,579.4% 2,317.7% 2,102.0% 2,564.5% 0.0% 0.0%   Gearing %   551.1% 594.1% 640.9% 669.0% 702.1% 724.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.8% 4.0% 3.9% 4.3% 3.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.1 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   70.0 0.0 42.9 101.7 94.2 13.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   -1,192.5 -1,393.8 -1,726.7 -2,032.1 -2,338.5 -2,638.0 -19.6 -19.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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