Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOLVANGS ALLE 3 HOLDING 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   1.6% 1.2% 2.4% 1.7% 1.4% 1.1% 8.4% 8.4%   Credit score (0-100)   77 83 63 72 78 83 29 29   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   27.0 230.7 0.3 35.2 201.4 1,302.5 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   1,055 -35.1 -35.2 -33.0 -34.1 -37.8 0.0 0.0   EBITDA   955 -135 -135 -133 -134 -37.8 0.0 0.0   EBIT   955 -135 -135 -133 -134 -37.8 0.0 0.0   Pre-tax profit (PTP)   953.4 1,000.2 16,228.1 -472.7 1,089.9 2,783.6 0.0 0.0   Net earnings   944.8 1,000.2 16,142.4 -379.4 1,087.0 2,673.7 0.0 0.0   Pre-tax profit without non-rec. items   2,037 1,000 16,228 -473 1,090 2,784 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,527 10,473 26,560 26,124 27,154 29,769 9,178 9,178   Interest-bearing liabilities   6.4 52.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,537 10,536 26,620 26,128 27,158 29,832 9,178 9,178   Net Debt   -3,717 -3,725 -4,141 -3,050 -3,240 -3,939 -9,178 -9,178     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   1,055 -35.1 -35.2 -33.0 -34.1 -37.8 0.0 0.0   Gross profit growth   1,471.7% 0.0% -0.3% 6.3% -3.4% -10.8% 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)   9,537 10,536 26,620 26,128 27,158 29,832 9,178 9,178   Balance sheet change%   10.4% 10.5% 152.7% -1.8% 3.9% 9.8% -69.2% 0.0%   Added value   955.3 -135.1 -135.2 -133.0 -134.1 -37.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   90.5% 384.6% 383.8% 402.9% 393.0% 100.0% 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 %   22.4% 10.0% 87.4% -0.4% 4.1% 9.8% 0.0% 0.0%   ROI %   22.4% 10.0% 87.5% -0.4% 4.1% 9.8% 0.0% 0.0%   ROE %   10.4% 10.0% 87.2% -1.4% 4.1% 9.4% 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 %   99.9% 99.4% 99.8% 100.0% 100.0% 99.8% 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, %   -389.1% 2,756.3% 3,061.6% 2,293.3% 2,415.9% 10,415.5% 0.0% 0.0%   Gearing %   0.1% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.2% 14.1% 14.3% 0.0% 0.0% 0.0% 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   367.6 60.3 69.0 851.7 892.9 62.3 0.0 0.0   Current Ratio   367.6 60.3 69.0 851.7 892.9 62.3 0.0 0.0   Cash and cash equivalent   3,723.0 3,777.4 4,140.5 3,050.3 3,240.4 3,938.8 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   593.7 521.5 351.0 900.6 870.9 151.9 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  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   955 -135 -135 -133 -134 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   955 -135 -135 -133 -134 -38 0 0   EBIT / employee   955 -135 -135 -133 -134 -38 0 0   Net earnings / employee   945 1,000 16,142 -379 1,087 2,674 0 0