Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SSG HOLDING 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% 1.5% 1.5%   Bankruptcy risk   1.7% 1.3% 1.2% 1.2% 1.4% 1.7% 8.4% 8.4%   Credit score (0-100)   75 81 83 81 77 72 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   25.0 322.7 943.3 830.1 164.8 21.7 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   2,850 -391 -26.0 -29.1 -25.5 -28.6 0.0 0.0   EBITDA   2,850 -391 -26.0 -29.1 -25.5 -28.6 0.0 0.0   EBIT   2,836 -391 -26.0 -29.1 -25.5 -28.6 0.0 0.0   Pre-tax profit (PTP)   6,746.1 3,963.7 4,264.6 975.0 3,691.9 5,398.1 0.0 0.0   Net earnings   7,331.9 5,048.8 6,173.0 983.4 3,700.0 5,400.4 0.0 0.0   Pre-tax profit without non-rec. items   6,746 3,964 4,265 975 3,692 5,398 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   24,016 27,312 32,774 31,758 30,008 16,328 12,898 12,898   Interest-bearing liabilities   11,469 0.0 279 670 6,232 36,551 0.0 0.0   Balance sheet total (assets)   41,157 27,354 33,108 32,529 36,240 52,879 12,898 12,898   Net Debt   11,469 -0.5 274 661 6,229 26,338 -12,898 -12,898     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   2,850 -391 -26.0 -29.1 -25.5 -28.6 0.0 0.0   Gross profit growth   0.0% 0.0% 93.3% -11.9% 12.5% -12.1% 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)   41,157 27,354 33,108 32,529 36,240 52,879 12,898 12,898   Balance sheet change%   -12.9% -33.5% 21.0% -1.7% 11.4% 45.9% -75.6% 0.0%   Added value   2,850.2 -390.9 -26.0 -29.1 -25.5 -28.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,901 0 0 0 0 0 0 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 -2.0 -3.0 -4.0 -5.0 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 (%)   99.5% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   16.1% 11.7% 14.1% 3.0% 10.8% 12.1% 0.0% 0.0%   ROI %   17.7% 12.3% 14.2% 3.0% 10.8% 12.1% 0.0% 0.0%   ROE %   35.9% 19.7% 20.5% 3.0% 12.0% 23.3% 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 %   58.4% 99.8% 99.0% 97.6% 82.8% 30.9% 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, %   402.4% 0.1% -1,053.4% -2,268.9% -24,444.2% -92,228.0% 0.0% 0.0%   Gearing %   47.8% 0.0% 0.9% 2.1% 20.8% 223.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.6% 4.6% 1.8% 0.3% 0.0% 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   1.2 73.7 13.8 3.9 0.5 0.4 0.0 0.0   Current Ratio   1.2 73.7 13.8 3.9 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.5 5.0 8.9 3.5 10,213.5 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 1.8 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   2,391.5 3,095.7 4,261.2 2,231.7 -3,246.9 -22,334.9 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   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