Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Somers 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   5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9%   Bankruptcy risk   3.7% 2.3% 3.7% 1.4% 1.4% 2.3% 9.8% 9.6%   Credit score (0-100)   53 66 52 76 77 64 25 26   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 22.2 25.7 0.1 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   2,761 3,405 3,611 4,383 3,547 3,283 0.0 0.0   EBITDA   -324 476 276 992 679 501 0.0 0.0   EBIT   -666 141 -94.8 862 668 408 0.0 0.0   Pre-tax profit (PTP)   -692.6 120.1 -77.7 859.9 658.5 407.3 0.0 0.0   Net earnings   -885.6 120.1 -77.7 859.9 542.0 350.4 0.0 0.0   Pre-tax profit without non-rec. items   -693 120 -77.7 860 658 407 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   803 485 141 10.6 0.0 833 0.0 0.0   Shareholders equity total   1,913 2,033 1,956 2,165 1,907 1,758 1,708 1,708   Interest-bearing liabilities   453 325 0.0 108 917 1,305 0.0 0.0   Balance sheet total (assets)   3,053 3,096 3,569 3,437 3,707 4,088 1,708 1,708   Net Debt   -471 -421 -1,448 -683 -938 880 -1,708 -1,708     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   2,761 3,405 3,611 4,383 3,547 3,283 0.0 0.0   Gross profit growth   -47.0% 23.3% 6.1% 21.4% -19.1% -7.4% -100.0% 0.0%   Employees   8 8 9 9 8 8 0 0   Employee growth %   -33.3% 0.0% 12.5% 0.0% -11.1% 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)   3,053 3,096 3,569 3,437 3,707 4,088 1,708 1,708   Balance sheet change%   -31.3% 1.4% 15.3% -3.7% 7.9% 10.3% -58.2% 0.0%   Added value   -323.5 476.3 275.7 992.1 798.4 500.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -684 -653 -715 -260 -21 740 -833 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 1.0 2.0 3.0 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 (%)   -24.1% 4.1% -2.6% 19.7% 18.8% 12.4% 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 %   -17.5% 4.7% -2.2% 24.9% 18.7% 10.6% 0.0% 0.0%   ROI %   -22.2% 6.1% -3.4% 41.2% 26.2% 14.1% 0.0% 0.0%   ROE %   -37.6% 6.1% -3.9% 41.7% 26.6% 19.1% 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 %   62.7% 65.7% 54.8% 63.0% 51.4% 43.0% 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, %   145.6% -88.3% -525.4% -68.8% -138.2% 175.8% 0.0% 0.0%   Gearing %   23.7% 16.0% 0.0% 5.0% 48.1% 74.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 6.4% 3.0% 20.2% 1.9% 0.6% 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   1.9 2.3 2.0 2.6 2.0 1.3 0.0 0.0   Current Ratio   1.9 2.3 2.0 2.6 2.0 1.3 0.0 0.0   Cash and cash equivalent   924.0 745.9 1,448.4 790.9 1,855.6 425.5 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   999.2 1,407.7 1,654.3 1,994.2 1,746.8 764.4 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   -40 60 31 110 100 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -40 60 31 110 85 63 0 0   EBIT / employee   -83 18 -11 96 84 51 0 0   Net earnings / employee   -111 15 -9 96 68 44 0 0