Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SALIXIN A/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  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% 1.5% 1.5%   Bankruptcy risk   13.5% 12.9% 8.2% 3.8% 1.8% 16.0% 20.3% 20.3%   Credit score (0-100)   18 19 30 49 71 10 5 5   Credit rating   BB BB BB BBB A BB B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 0.0 2.5 -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   -235 -5.1 70.3 178 496 -286 0.0 0.0   EBITDA   -1,097 -929 -808 -542 341 -286 0.0 0.0   EBIT   -1,169 -1,009 -893 8,294 250 -9,210 0.0 0.0   Pre-tax profit (PTP)   -1,248.2 -1,146.0 -1,037.4 8,130.2 70.9 -9,410.6 0.0 0.0   Net earnings   -973.6 -889.4 -746.3 6,344.7 54.9 -8,533.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,248 -1,146 -1,037 8,130 70.9 -9,411 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   200 239 219 9,155 9,176 460 0.0 0.0   Shareholders equity total   -814 -1,703 -2,449 3,895 3,950 -1,033 -1,814 -1,814   Interest-bearing liabilities   2,713 3,939 4,397 3,816 3,699 2,317 1,814 1,814   Balance sheet total (assets)   2,168 2,506 2,334 9,825 9,810 2,004 0.0 0.0   Net Debt   2,712 3,939 4,397 3,816 3,699 1,446 1,814 1,814     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   -235 -5.1 70.3 178 496 -286 0.0 0.0   Gross profit growth   43.7% 97.8% 0.0% 153.5% 178.5% 0.0% 0.0% 0.0%   Employees   2 2 2 2 1 1 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)   2,168 2,506 2,334 9,825 9,810 2,004 0 0   Balance sheet change%   27.8% 15.6% -6.9% 321.0% -0.2% -79.6% -100.0% 0.0%   Added value   -1,096.7 -928.7 -807.9 8,383.3 339.3 -8,960.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -109 -83 -159 1,830 13,799 -16,137 -460 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 1.0 2.0 -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 (%)   497.7% 19,903.6% -1,270.1% 4,654.0% 50.3% 3,225.0% 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 %   -50.0% -28.1% -19.8% 113.6% 2.5% -143.4% 0.0% 0.0%   ROI %   -52.9% -29.1% -20.6% 106.0% 2.3% -118.8% 0.0% 0.0%   ROE %   -83.6% -38.1% -30.8% 203.7% 1.4% -286.7% 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 %   -27.3% -40.5% -51.2% 39.6% 40.3% -34.0% -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, %   -247.3% -424.1% -544.2% -704.2% 1,085.6% -506.3% 0.0% 0.0%   Gearing %   -333.4% -231.3% -179.5% 98.0% 93.6% -224.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.1% 3.5% 4.0% 4.8% 6.7% 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 0.5 0.5 0.1 0.1 1.7 0.0 0.0   Current Ratio   0.8 0.8 0.7 0.2 0.2 2.1 0.0 0.0   Cash and cash equivalent   0.8 0.4 0.4 0.4 0.0 870.8 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   -331.4 -459.4 -600.9 -2,159.1 -2,215.6 823.4 -906.9 -906.9   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   -548 -464 -404 4,192 339 -8,960 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -548 -464 -404 -271 341 -286 0 0   EBIT / employee   -584 -505 -446 4,147 250 -9,210 0 0   Net earnings / employee   -487 -445 -373 3,172 55 -8,534 0 0