Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sun Made 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.5% 15.7% 10.9% 12.5% 14.7% 17.3% 19.8% 19.8%   Credit score (0-100)   22 13 22 17 13 8 6 6   Credit rating   BB BB BB BB 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 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   -204 -700 251 62.6 -229 -111 0.0 0.0   EBITDA   -543 -874 153 -80.2 -258 -140 0.0 0.0   EBIT   -543 -933 153 -80.2 -258 -140 0.0 0.0   Pre-tax profit (PTP)   -605.9 -1,056.1 135.3 -79.3 -2,065.2 -1,211.3 0.0 0.0   Net earnings   -587.7 -1,206.1 135.3 -79.3 -2,065.2 -1,211.3 0.0 0.0   Pre-tax profit without non-rec. items   -606 -1,056 135 -79.3 -2,065 -1,211 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   59.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -383 11.2 147 67.3 -1,998 -3,209 -3,334 -3,334   Interest-bearing liabilities   4,976 3,603 3,260 3,380 3,692 4,002 3,334 3,334   Balance sheet total (assets)   4,665 3,806 3,732 3,696 1,842 867 0.0 0.0   Net Debt   4,976 3,603 3,260 3,380 3,692 4,002 3,334 3,334     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   -204 -700 251 62.6 -229 -111 0.0 0.0   Gross profit growth   -257.5% -243.4% 0.0% -75.1% 0.0% 51.6% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   4,665 3,806 3,732 3,696 1,842 867 0 0   Balance sheet change%   -8.6% -18.4% -1.9% -1.0% -50.2% -52.9% -100.0% 0.0%   Added value   -543.0 -873.6 152.7 -80.2 -258.5 -139.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -118 0 0 0 0 0 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 1.0 -1.0 -2.0 -3.0 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 (%)   266.4% 133.3% 60.8% -128.2% 112.7% 125.9% 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 %   -7.9% -18.5% 7.3% 1.4% -2.4% -0.0% 0.0% 0.0%   ROI %   -8.6% -19.0% 7.8% 1.5% -2.6% -0.0% 0.0% 0.0%   ROE %   -24.1% -51.6% 171.6% -74.2% -216.3% -89.4% 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 %   -7.6% 0.3% 3.9% 1.8% -52.0% -78.7% -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, %   -916.4% -412.5% 2,134.5% -4,213.2% -1,428.5% -2,864.7% 0.0% 0.0%   Gearing %   -1,300.4% 32,208.7% 2,224.8% 5,025.2% -184.8% -124.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 5.6% 4.1% 3.9% 55.8% 31.5% 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   0.6 0.8 0.9 0.9 0.5 0.2 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.0 0.5 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -441.9 11.2 146.5 67.3 -1,997.9 -3,209.2 -1,667.1 -1,667.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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   -543 -874 153 -80 -258 -140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -543 -874 153 -80 -258 -140 0 0   EBIT / employee   -543 -933 153 -80 -258 -140 0 0   Net earnings / employee   -588 -1,206 135 -79 -2,065 -1,211 0 0