Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S SINDAL SUPERLAND Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   1.5% 1.2% 1.3% 1.2% 1.3% 1.3% 9.3% 9.3%   Credit score (0-100)   78 84 81 83 79 79 25 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   25.2 158.8 123.2 297.4 116.3 111.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,117 7,823 8,281 9,438 9,715 10,207 0.0 0.0   EBITDA   1,325 1,667 1,837 2,673 2,152 2,163 0.0 0.0   EBIT   1,174 1,488 1,649 2,483 1,923 1,811 0.0 0.0   Pre-tax profit (PTP)   1,174.7 1,482.8 1,637.4 2,445.5 1,881.8 1,789.6 0.0 0.0   Net earnings   915.1 1,156.6 1,277.0 1,907.5 1,477.8 1,403.4 0.0 0.0   Pre-tax profit without non-rec. items   1,175 1,483 1,637 2,446 1,882 1,790 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   867 781 594 440 1,347 1,532 0.0 0.0   Shareholders equity total   2,782 3,939 5,216 5,123 4,601 4,605 2,705 2,705   Interest-bearing liabilities   2,408 1,525 484 2,608 2,745 3,706 0.0 0.0   Balance sheet total (assets)   7,826 7,759 9,220 10,671 10,664 11,690 2,705 2,705   Net Debt   600 91.7 -2,439 -1,959 619 742 -2,705 -2,705     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   7,117 7,823 8,281 9,438 9,715 10,207 0.0 0.0   Gross profit growth   9.0% 9.9% 5.8% 14.0% 2.9% 5.1% -100.0% 0.0%   Employees   16 17 17 17 18 19 0 0   Employee growth %   -5.9% 6.3% 0.0% 0.0% 5.9% 5.6% -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)   7,826 7,759 9,220 10,671 10,664 11,690 2,705 2,705   Balance sheet change%   -14.0% -0.9% 18.8% 15.7% -0.1% 9.6% -76.9% 0.0%   Added value   1,325.4 1,667.3 1,836.9 2,672.9 2,113.3 2,163.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -202 -265 -375 -344 679 -168 -1,532 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   16.5% 19.0% 19.9% 26.3% 19.8% 17.7% 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 %   13.9% 19.1% 19.4% 25.0% 18.0% 16.4% 0.0% 0.0%   ROI %   22.4% 28.0% 29.6% 37.0% 24.2% 21.2% 0.0% 0.0%   ROE %   39.4% 34.4% 27.9% 36.9% 30.4% 30.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   35.6% 50.8% 56.6% 48.0% 43.1% 39.4% 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, %   45.3% 5.5% -132.8% -73.3% 28.8% 34.3% 0.0% 0.0%   Gearing %   86.6% 38.7% 9.3% 50.9% 59.6% 80.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.4% 1.2% 2.6% 1.6% 1.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.6 0.7 1.1 1.1 0.8 0.8 0.0 0.0   Current Ratio   1.4 1.9 2.3 2.0 1.9 1.7 0.0 0.0   Cash and cash equivalent   1,808.2 1,433.8 2,923.3 4,566.5 2,125.3 2,963.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,132.0 3,308.5 4,824.8 4,723.8 3,956.8 3,657.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   83 98 108 157 117 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 98 108 157 120 114 0 0   EBIT / employee   73 88 97 146 107 95 0 0   Net earnings / employee   57 68 75 112 82 74 0 0