Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMÅTEGN 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% 2.0% 2.0%   Bankruptcy risk   6.5% 5.8% 5.4% 4.4% 3.0% 5.0% 12.4% 12.2%   Credit score (0-100)   38 41 42 45 57 43 19 19   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   4,389 3,490 4,775 4,400 4,449 3,727 0.0 0.0   EBITDA   101 -237 125 255 158 -14.2 0.0 0.0   EBIT   89.0 -245 120 246 148 -23.7 0.0 0.0   Pre-tax profit (PTP)   86.8 -247.7 116.2 239.0 123.7 -50.7 0.0 0.0   Net earnings   66.3 -194.9 86.6 186.0 89.5 -45.7 0.0 0.0   Pre-tax profit without non-rec. items   86.8 -248 116 239 124 -50.7 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   0.0 0.0 42.3 32.8 23.4 13.9 0.0 0.0   Shareholders equity total   404 209 296 425 515 469 389 389   Interest-bearing liabilities   0.0 0.0 120 77.9 104 148 0.0 0.0   Balance sheet total (assets)   1,200 1,058 1,291 1,274 1,141 1,095 389 389   Net Debt   -393 -24.1 22.6 -5.8 -87.6 148 -389 -389     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   4,389 3,490 4,775 4,400 4,449 3,727 0.0 0.0   Gross profit growth   19.9% -20.5% 36.8% -7.8% 1.1% -16.2% -100.0% 0.0%   Employees   12 11 9 9 9 9 0 0   Employee growth %   33.3% -8.3% -18.2% 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)   1,200 1,058 1,291 1,274 1,141 1,095 389 389   Balance sheet change%   21.1% -11.8% 22.0% -1.3% -10.5% -4.0% -64.5% 0.0%   Added value   100.7 -236.7 125.2 255.5 157.6 -14.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -17 37 -19 -19 -19 -14 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 1.0 2.0 3.0 -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 (%)   2.0% -7.0% 2.5% 5.6% 3.3% -0.6% 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 %   8.1% -21.7% 10.2% 19.2% 12.3% -2.1% 0.0% 0.0%   ROI %   18.6% -55.9% 20.1% 32.2% 18.8% -3.0% 0.0% 0.0%   ROE %   15.4% -63.6% 34.3% 51.6% 19.0% -9.3% 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 %   33.7% 19.7% 22.9% 33.4% 45.1% 42.8% 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, %   -390.7% 10.2% 18.0% -2.3% -55.6% -1,040.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 40.6% 18.3% 20.3% 31.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 0.0% 6.7% 7.5% 27.4% 21.7% 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   1.4 1.6 1.7 2.2 2.3 2.2 0.0 0.0   Current Ratio   1.4 1.6 1.7 2.2 2.3 2.2 0.0 0.0   Cash and cash equivalent   393.4 24.1 97.4 83.8 192.0 0.0 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   333.4 352.6 510.4 638.2 629.8 594.7 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 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   8 -22 14 28 18 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8 -22 14 28 18 -2 0 0   EBIT / employee   7 -22 13 27 16 -3 0 0   Net earnings / employee   6 -18 10 21 10 -5 0 0