Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Strandby Fiskeauktion ApS

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% 2.7% 2.7%   Bankruptcy risk   1.2% 2.0% 4.5% 1.8% 3.0% 3.6% 9.7% 9.6%   Credit score (0-100)   84 69 46 69 57 46 25 26   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   77.0 0.3 0.0 2.6 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 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   4,471 3,909 3,230 6,627 2,107 2,115 0.0 0.0   EBITDA   992 859 -134 2,496 139 87.4 0.0 0.0   EBIT   845 724 -286 2,367 48.8 -2.6 0.0 0.0   Pre-tax profit (PTP)   808.4 692.7 -308.9 2,334.4 42.3 -5.2 0.0 0.0   Net earnings   628.0 538.1 -242.7 1,819.6 28.3 -6.4 0.0 0.0   Pre-tax profit without non-rec. items   808 693 -309 2,334 42.3 -5.2 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   43.6 24.7 4.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,638 1,555 812 2,632 1,028 1,022 22.0 22.0   Interest-bearing liabilities   0.0 388 537 0.0 258 654 158 158   Balance sheet total (assets)   2,954 3,073 2,622 3,529 2,250 2,118 180 180   Net Debt   -693 363 523 -1,004 -334 654 158 158     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   4,471 3,909 3,230 6,627 2,107 2,115 0.0 0.0   Gross profit growth   -1.4% -12.6% -17.4% 105.2% -68.2% 0.4% -100.0% 0.0%   Employees   6 6 7 7 2 2 0 0   Employee growth %   0.0% 0.0% 16.7% 0.0% -71.4% 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)   2,954 3,073 2,622 3,529 2,250 2,118 180 180   Balance sheet change%   -4.5% 4.0% -14.7% 34.6% -36.2% -5.9% -91.5% 0.0%   Added value   992.2 858.7 -133.9 2,495.7 177.8 87.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -255 -244 -262 -223 -180 -180 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 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 (%)   18.9% 18.5% -8.9% 35.7% 2.3% -0.1% 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 %   28.0% 24.0% -10.0% 76.9% 1.9% 1.1% 0.0% 0.0%   ROI %   47.0% 37.6% -15.7% 111.0% 2.6% 1.6% 0.0% 0.0%   ROE %   37.5% 33.7% -20.5% 105.7% 1.5% -0.6% 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 %   55.5% 50.6% 31.0% 74.6% 45.7% 48.3% 12.2% 12.2%   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, %   -69.9% 42.2% -390.3% -40.2% -240.5% 748.3% 0.0% 0.0%   Gearing %   0.0% 25.0% 66.1% 0.0% 25.1% 64.0% 718.4% 718.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 16.1% 4.9% 12.0% 8.7% 6.5% 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 1.8 1.3 3.9 1.7 1.8 0.0 0.0   Current Ratio   1.9 1.8 1.3 3.9 1.7 1.8 0.0 0.0   Cash and cash equivalent   693.3 25.8 14.3 1,004.4 591.7 0.6 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   1,036.5 1,096.3 510.8 2,339.1 795.9 862.5 -79.0 -79.0   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   165 143 -19 357 89 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   165 143 -19 357 69 44 0 0   EBIT / employee   141 121 -41 338 24 -1 0 0   Net earnings / employee   105 90 -35 260 14 -3 0 0