Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SANDERSEN 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   4.6% 10.2% 5.1% 2.1% 2.1% 2.1% 9.7% 9.5%   Credit score (0-100)   48 25 43 67 67 66 25 26   Credit rating   BBB BB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.4 0.4 0.4 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   9,519 6,257 4,661 7,192 6,742 6,320 0.0 0.0   EBITDA   613 -477 358 2,756 1,540 1,677 0.0 0.0   EBIT   15.0 -1,516 130 2,601 1,392 1,549 0.0 0.0   Pre-tax profit (PTP)   -477.0 -2,076.0 -257.0 2,417.0 1,001.0 983.1 0.0 0.0   Net earnings   -373.0 -2,113.0 -257.0 2,464.0 781.0 774.2 0.0 0.0   Pre-tax profit without non-rec. items   -477 -2,076 -257 2,417 1,001 983 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   1,882 933 598 505 565 466 0.0 0.0   Shareholders equity total   1,962 -151 -408 2,056 2,836 2,831 1,811 1,811   Interest-bearing liabilities   10,949 8,218 7,171 5,773 6,449 6,182 0.0 0.0   Balance sheet total (assets)   18,112 11,467 8,908 11,202 13,036 12,279 1,811 1,811   Net Debt   10,869 7,988 7,149 5,760 6,379 6,009 -1,811 -1,811     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   9,519 6,257 4,661 7,192 6,742 6,320 0.0 0.0   Gross profit growth   -1.1% -34.3% -25.5% 54.3% -6.3% -6.3% -100.0% 0.0%   Employees   28 21 14 11 15 15 0 0   Employee growth %   7.7% -25.0% -33.3% -21.4% 36.4% 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)   18,112 11,467 8,908 11,202 13,036 12,279 1,811 1,811   Balance sheet change%   22.3% -36.7% -22.3% 25.8% 16.4% -5.8% -85.3% 0.0%   Added value   613.0 -477.0 358.0 2,756.0 1,547.0 1,677.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 -1,988 -563 -248 -88 -227 -466 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 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 (%)   0.2% -24.2% 2.8% 36.2% 20.6% 24.5% 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 %   0.1% -10.2% 1.3% 26.7% 11.5% 12.5% 0.0% 0.0%   ROI %   0.1% -14.3% 1.6% 34.5% 15.5% 16.7% 0.0% 0.0%   ROE %   -17.0% -31.5% -2.5% 44.9% 31.9% 27.3% 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 %   10.8% -1.3% -4.4% 18.4% 21.8% 23.1% 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, %   1,773.1% -1,674.6% 1,996.9% 209.0% 414.2% 358.3% 0.0% 0.0%   Gearing %   558.1% -5,442.4% -1,757.6% 280.8% 227.4% 218.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 5.8% 5.0% 4.9% 6.4% 9.5% 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   0.1 0.1 0.0 0.1 0.0 0.1 0.0 0.0   Current Ratio   1.0 0.9 0.9 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   80.0 230.0 22.0 13.0 70.0 172.8 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   -263.0 -1,413.0 -1,044.0 1,563.0 2,255.0 2,086.8 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   22 -23 26 251 103 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 -23 26 251 103 112 0 0   EBIT / employee   1 -72 9 236 93 103 0 0   Net earnings / employee   -13 -101 -18 224 52 52 0 0