Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Snedkermester Tandrup 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   12.9% 13.1% 32.8% 28.2% 17.2% 10.6% 18.0% 18.0%   Credit score (0-100)   19 18 1 1 9 22 8 8   Credit rating   BB BB C B BB BB 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 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   98.0 134 -116 -84.3 127 292 0.0 0.0   EBITDA   38.4 38.9 -139 -84.3 -74.7 -18.8 0.0 0.0   EBIT   37.7 10.2 -157 -102 -92.2 -36.3 0.0 0.0   Pre-tax profit (PTP)   37.6 10.2 -161.7 -111.2 -112.9 -89.2 0.0 0.0   Net earnings   30.3 7.6 -161.7 -111.2 -112.9 4.2 0.0 0.0   Pre-tax profit without non-rec. items   37.6 10.2 -162 -111 -113 -89.2 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   23.3 85.3 69.8 52.4 34.9 17.5 0.0 0.0   Shareholders equity total   80.3 87.9 -73.8 -182 -294 -290 -340 -340   Interest-bearing liabilities   50.2 0.1 127 243 376 436 340 340   Balance sheet total (assets)   142 134 93.8 61.3 110 250 0.0 0.0   Net Debt   -63.8 -14.8 116 238 335 403 340 340     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   98.0 134 -116 -84.3 127 292 0.0 0.0   Gross profit growth   0.0% 37.0% 0.0% 27.4% 0.0% 128.9% -100.0% 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)   142 134 94 61 110 250 0 0   Balance sheet change%   0.0% -5.6% -30.1% -34.7% 79.5% 127.7% -100.0% 0.0%   Added value   38.4 38.9 -139.3 -84.3 -74.7 -18.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23 33 -33 -35 -35 -35 -17 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   38.5% 7.6% 135.0% 120.7% -72.3% -12.4% 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 %   26.5% 7.4% -103.9% -49.6% -28.5% -7.7% 0.0% 0.0%   ROI %   28.9% 9.3% -145.8% -55.0% -29.8% -8.9% 0.0% 0.0%   ROE %   37.8% 9.0% -178.0% -143.4% -131.8% 2.3% 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 %   56.5% 65.5% -44.0% -74.8% -72.8% -53.7% -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, %   -166.2% -38.0% -83.6% -282.6% -448.6% -2,136.6% 0.0% 0.0%   Gearing %   62.5% 0.2% -172.2% -133.7% -127.7% -150.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.2% 7.8% 5.1% 6.7% 13.0% 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   1.9 1.1 0.1 0.0 0.2 0.3 0.0 0.0   Current Ratio   1.9 1.1 0.1 0.0 0.2 0.3 0.0 0.0   Cash and cash equivalent   114.0 14.9 10.6 4.5 40.9 33.3 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   57.0 2.6 -143.6 -234.0 -329.4 -401.2 -170.1 -170.1   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