Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S&D 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   5.5% 6.1% 6.2% 5.5% 6.1% 7.1% 18.0% 17.7%   Credit score (0-100)   42 38 37 40 37 34 8 9   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   141 133 125 103 100 59.6 0.0 0.0   EBITDA   141 133 125 103 100 59.6 0.0 0.0   EBIT   23.5 15.3 7.7 -14.0 -17.0 -57.8 0.0 0.0   Pre-tax profit (PTP)   -4.9 17.4 19.6 -182.4 -64.0 -38.3 0.0 0.0   Net earnings   -3.8 17.3 10.4 -142.3 -49.9 -29.8 0.0 0.0   Pre-tax profit without non-rec. items   -4.9 17.4 19.6 -182 -64.0 -38.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,239 2,122 2,005 1,887 1,770 1,653 0.0 0.0   Shareholders equity total   578 595 606 464 414 384 257 257   Interest-bearing liabilities   1,722 1,697 1,671 1,648 1,627 1,607 0.0 0.0   Balance sheet total (assets)   2,916 2,952 2,874 2,683 2,615 2,552 257 257   Net Debt   1,642 1,498 907 976 924 858 -257 -257     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   141 133 125 103 100 59.6 0.0 0.0   Gross profit growth   -31.7% -5.8% -5.7% -17.4% -2.9% -40.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   2,916 2,952 2,874 2,683 2,615 2,552 257 257   Balance sheet change%   -0.7% 1.3% -2.7% -6.6% -2.5% -2.4% -89.9% 0.0%   Added value   140.8 132.7 125.1 103.3 100.4 59.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -235 -235 -235 -235 -235 -235 -1,653 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   16.7% 11.5% 6.1% -13.6% -17.0% -97.0% 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 %   1.4% 2.2% 2.2% -4.7% 1.2% 2.3% 0.0% 0.0%   ROI %   1.4% 2.2% 2.3% -4.9% 1.2% 2.4% 0.0% 0.0%   ROE %   -0.7% 2.9% 1.7% -26.6% -11.4% -7.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   19.8% 20.2% 21.1% 17.3% 15.8% 15.0% 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, %   1,166.0% 1,128.9% 725.3% 944.5% 921.2% 1,440.0% 0.0% 0.0%   Gearing %   297.9% 285.0% 275.9% 355.4% 393.3% 418.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.7% 2.7% 3.1% 5.8% 6.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 1.8 7.4 6.5 6.3 6.3 0.0 0.0   Current Ratio   1.7 1.8 7.4 6.5 6.3 6.3 0.0 0.0   Cash and cash equivalent   80.1 198.7 764.3 671.7 702.6 748.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   64.7 132.3 20.7 57.4 54.6 89.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   141 133 125 103 100 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   141 133 125 103 100 60 0 0   EBIT / employee   23 15 8 -14 -17 -58 0 0   Net earnings / employee   -4 17 10 -142 -50 -30 0 0