Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Simon Bo Engineering ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 1.0% 1.0%   Bankruptcy risk   0.0% 0.0% 0.0% 17.9% 29.7% 20.4% 16.5% 16.5%   Credit score (0-100)   0 0 0 7 1 4 11 11   Credit rating   N/A N/A N/A B C B 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 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 152 0 0 0 0   Gross profit   0.0 0.0 0.0 152 -0.7 -1.3 0.0 0.0   EBITDA   0.0 0.0 0.0 152 -0.7 -1.3 0.0 0.0   EBIT   0.0 0.0 0.0 149 -10.2 -1.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 149.3 -10.5 -0.8 0.0 0.0   Net earnings   0.0 0.0 0.0 116.4 -10.5 -0.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 149 -10.5 -0.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 156 144 144 104 104   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 189 144 143 104 104   Net Debt   0.0 0.0 0.0 -189 -144 -143 -104 -104     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 152 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 152 -0.7 -1.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -73.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 189 144 143 104 104   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -23.7% -0.6% -27.8% 0.0%   Added value   0.0 0.0 0.0 151.8 -7.9 -1.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 99.9% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 -2 -9 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 99.9% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 98.4% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 98.5% 1,366.8% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 76.6% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 78.1% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 98.2% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 79.0% -6.1% -0.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 95.6% -6.8% -0.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 74.4% -7.0% -0.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 82.7% 100.0% 99.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 21.6% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -102.9% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -124.7% 19,430.1% 11,120.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 5.8 -11,105.1 -11,954.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 5.8 -11,105.1 -11,954.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 189.3 144.4 143.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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% 124.5% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 156.4 144.4 143.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 102.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0