Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STENLANDSDAL 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.3% 2.7% 2.6% 3.4% 2.4% 3.4% 17.9% 17.7%   Credit score (0-100)   57 62 61 53 62 53 8 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   262 325 198 206 307 162 0.0 0.0   EBITDA   147 208 101 66.0 73.0 31.6 0.0 0.0   EBIT   119 162 39.0 -7.0 15.0 -16.9 0.0 0.0   Pre-tax profit (PTP)   119.0 160.0 34.0 -12.0 13.0 -17.4 0.0 0.0   Net earnings   94.0 123.0 23.0 -16.0 9.0 -38.3 0.0 0.0   Pre-tax profit without non-rec. items   119 160 34.0 -12.0 13.0 -17.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   136 271 267 266 242 249 0.0 0.0   Shareholders equity total   194 317 339 323 332 294 244 244   Interest-bearing liabilities   13.0 26.0 21.0 36.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   292 415 422 424 439 382 244 244   Net Debt   -98.0 -73.0 -126 -116 -92.0 -37.5 -244 -244     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   262 325 198 206 307 162 0.0 0.0   Gross profit growth   36.5% 24.0% -39.1% 4.0% 49.0% -47.4% -100.0% 0.0%   Employees   1 1 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 200.0% 0.0% 0.0% 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)   292 415 422 424 439 382 244 244   Balance sheet change%   96.0% 42.1% 1.7% 0.5% 3.5% -13.0% -36.1% 0.0%   Added value   147.0 208.0 101.0 66.0 88.0 31.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   78 89 -66 -74 -82 -42 -249 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 5.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   45.4% 49.8% 19.7% -3.4% 4.9% -10.4% 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 %   54.0% 45.8% 9.3% -1.7% 3.5% -4.1% 0.0% 0.0%   ROI %   75.8% 58.1% 10.8% -1.9% 4.1% -4.9% 0.0% 0.0%   ROE %   63.9% 48.1% 7.0% -4.8% 2.7% -12.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   66.4% 76.4% 80.3% 76.2% 75.6% 76.9% 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, %   -66.7% -35.1% -124.8% -175.8% -126.0% -118.8% 0.0% 0.0%   Gearing %   6.7% 8.2% 6.2% 11.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.3% 21.3% 17.5% 11.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 1.7 2.3 1.9 2.3 1.8 0.0 0.0   Current Ratio   2.1 1.8 2.3 1.9 2.3 1.8 0.0 0.0   Cash and cash equivalent   111.0 99.0 147.0 152.0 92.0 37.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   83.0 65.0 89.0 73.0 110.0 38.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   147 208 34 22 29 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 208 34 22 24 11 0 0   EBIT / employee   119 162 13 -2 5 -6 0 0   Net earnings / employee   94 123 8 -5 3 -13 0 0