CVR number 33048580
Industry 77.3200 Renting and leasing of construction and civil engineering machinery and equipment

Steen Madsen Holding ApS.

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  0.9% 0.9% 0.9% 0.9% 0.9%  
Bankruptcy risk  8.7% 3.3% 4.6% 5.4% 2.8%  
Credit score (0-100)  29 55 44 41 59  
Credit rating  BB BBB BBB BBB BBB  
Credit limit (kDKK)  -0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  -9.3 -8.1 0.0 -20.0 -8.4  
EBITDA  -9.3 -8.1 0.0 -20.0 -8.4  
EBIT  -9.3 -8.1 0.0 -20.0 -8.4  
Pre-tax profit (PTP)  526.7 1,509.2 1,443.7 -91.0 240.6  
Net earnings  526.7 1,509.2 1,443.7 -92.1 240.6  
Pre-tax profit without non-rec. items  527 1,509 1,444 -91.0 241  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  -214 1,295 2,739 2,647 2,887  
Interest-bearing liabilities  475 494 510 517 309  
Balance sheet total (assets)  793 1,797 3,248 3,177 3,218  
Net Debt  475 494 510 517 309  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -9.3 -8.1 0.0 -20.0 -8.4  
Gross profit growth  91.5% 12.9% 0.0% 0.0% 58.0%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  793 1,797 3,248 3,177 3,218  
Balance sheet change%  229.9% 126.4% 80.8% -2.2% 1.3%  
Added value  -9.3 -8.1 0.0 -20.0 -8.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 0.0 -1.0 -2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 0.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  53.0% 109.0% 61.2% -2.8% 8.1%  
ROI %  114.1% 135.0% 61.3% -2.8% 8.1%  
ROE %  101.9% 144.5% 71.6% -3.4% 8.7%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  -21.3% 72.1% 84.3% 83.3% 89.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -5,131.8% -6,126.6% 0.0% -2,585.6% -3,680.6%  
Gearing %  -221.6% 38.1% 18.6% 19.5% 10.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 3.9% 19.8% 0.0% 4.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  0.2 12.5 0.4 0.4 0.0  
Current Ratio  0.2 12.5 0.4 0.4 0.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -433.0 92.0 -309.7 -304.7 -331.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 -20 -8  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -20 -8  
EBIT / employee  0 0 0 -20 -8  
Net earnings / employee  0 0 0 -92 241