Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S. A. HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.4% 0.7% 0.6% 0.6% 1.3% 0.6% 8.1% 8.1%   Credit score (0-100)   80 95 97 97 79 90 30 30   Credit rating   A AA AA AA A AA BB BB   Credit limit (kDKK)   44.0 956.9 1,034.7 1,506.4 268.8 1,316.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   149 3,130 0 0 0 0 0 0   Gross profit   144 3,125 -5.4 -25.4 -60.4 -7.2 0.0 0.0   EBITDA   144 3,125 -5.4 -25.4 -60.4 -127 0.0 0.0   EBIT   144 3,125 -5.4 -38.2 -73.3 -149 0.0 0.0   Pre-tax profit (PTP)   101.9 3,082.6 2,509.4 4,344.3 -190.5 704.5 0.0 0.0   Net earnings   101.9 3,082.6 2,509.4 4,462.9 -309.1 704.5 0.0 0.0   Pre-tax profit without non-rec. items   102 3,083 2,509 4,344 -190 704 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 2,806 2,793 2,771 0.0 0.0   Shareholders equity total   5,279 8,362 10,761 14,111 13,601 13,306 12,801 12,801   Interest-bearing liabilities   1,418 2,752 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,809 11,273 13,626 14,153 13,644 13,406 12,801 12,801   Net Debt   1,416 2,749 -3.4 -11,179 -10,788 -10,572 -12,801 -12,801     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   149 3,130 0 0 0 0 0 0   Net sales growth   -68.1% 1,998.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   144 3,125 -5.4 -25.4 -60.4 -7.2 0.0 0.0   Gross profit growth   -68.8% 2,063.7% 0.0% -367.7% -137.8% 88.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   6,809 11,273 13,626 14,153 13,644 13,406 12,801 12,801   Balance sheet change%   1.5% 65.5% 20.9% 3.9% -3.6% -1.7% -4.5% 0.0%   Added value   144.4 3,125.2 -5.4 -25.4 -60.4 -127.4 0.0 0.0   Added value %   96.8% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 2,793 -26 -44 -2,771 0   Net sales trend   -3.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A EBITDA %   96.8% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   96.8% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 150.5% 121.2% 2,063.3% 0.0% 0.0%   Net Earnings %   68.3% 98.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   68.3% 98.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   68.3% 98.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.1% 34.6% 20.2% 34.9% 1.8% 5.4% 0.0% 0.0%   ROI %   2.2% 35.1% 20.5% 35.1% 1.8% 5.5% 0.0% 0.0%   ROE %   1.9% 45.2% 26.2% 35.9% -2.2% 5.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   77.5% 74.2% 79.0% 99.7% 99.7% 99.3% 100.0% 100.0%   Relative indebtedness %   1,025.7% 93.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,023.7% 92.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   980.1% 88.0% 62.6% 43,993.3% 17,852.2% 8,295.3% 0.0% 0.0%   Gearing %   26.9% 32.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 604.0 577.5 140.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 604.0 577.5 140.4 0.0 0.0   Cash and cash equivalent   2.9 2.9 3.4 11,178.7 10,788.1 10,571.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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)   288.2 288.2 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   1.9% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -108.8 -156.1 -157.1 3,189.2 2,918.3 594.9 0.0 0.0   Net working capital %   -72.9% -5.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -127 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -127 0 0   EBIT / employee   0 0 0 0 0 -149 0 0   Net earnings / employee   0 0 0 0 0 704 0 0