Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUNDBY TRAPPER INVEST A/S 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  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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.1% 2.7% 0.9% 0.9% 1.1% 1.7% 9.4% 9.4%   Credit score (0-100)   69 62 88 87 85 72 26 26   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   0.3 0.0 1,013.5 897.8 520.5 7.7 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   1,710 16,297 519 550 318 -4 -4 -4   Gross profit   1,705 16,285 512 543 308 -11.5 0.0 0.0   EBITDA   1,705 16,285 512 543 308 -11.5 0.0 0.0   EBIT   1,705 16,285 512 543 308 -11.5 0.0 0.0   Pre-tax profit (PTP)   1,654.0 16,426.6 723.6 714.0 499.5 111.1 0.0 0.0   Net earnings   1,666.2 16,397.9 678.7 678.0 459.6 85.8 0.0 0.0   Pre-tax profit without non-rec. items   1,654 16,427 724 714 500 111 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,648 17,046 14,125 12,603 10,963 7,049 3,549 3,549   Interest-bearing liabilities   1,046 0.0 0.0 44.9 0.0 39.9 0.0 0.0   Balance sheet total (assets)   4,698 17,067 14,174 12,688 11,006 7,117 3,549 3,549   Net Debt   1,035 -2,726 -1,555 -1,674 -123 -1,105 -3,549 -3,549     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   1,710 16,297 519 550 318 -4 -4 -4   Net sales growth   -44.4% 853.3% -96.8% 5.9% -42.2% -101.2% 0.0% 0.0%   Gross profit   1,705 16,285 512 543 308 -11.5 0.0 0.0   Gross profit growth   -44.5% 855.4% -96.9% 6.0% -43.2% 0.0% 0.0% 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)   4,698 17,067 14,174 12,688 11,006 7,117 3,549 3,549   Balance sheet change%   -26.9% 263.2% -17.0% -10.5% -13.3% -35.3% -50.1% 0.0%   Added value   1,704.5 16,285.4 511.7 542.5 308.3 -11.5 0.0 0.0   Added value %   99.7% 99.9% 98.5% 98.6% 96.9% 306.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 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 %   99.7% 99.9% 98.5% 98.6% 96.9% 306.0% 0.0% 0.0%   EBIT %   99.7% 99.9% 98.5% 98.6% 96.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   97.5% 100.6% 130.7% 123.2% 144.5% -2,289.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.5% 100.6% 130.7% 123.2% 144.5% -2,289.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   96.7% 100.8% 139.3% 129.8% 157.1% -2,962.9% 0.0% 0.0%   ROA %   30.6% 151.1% 4.7% 5.4% 4.2% 1.2% 0.0% 0.0%   ROI %   30.7% 151.2% 4.7% 5.4% 4.3% 1.2% 0.0% 0.0%   ROE %   36.9% 158.5% 4.4% 5.1% 3.9% 1.0% 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 %   77.7% 99.9% 99.7% 99.3% 99.6% 99.0% 100.0% 100.0%   Relative indebtedness %   61.4% 0.1% 9.4% 15.4% 13.7% -1,838.8% 0.0% 0.0%   Relative net indebtedness %   60.7% -16.6% -290.0% -297.0% -25.0% 28,692.9% 94,651.9% 94,651.9%   Net int. bear. debt to EBITDA, %   60.7% -16.7% -303.9% -308.5% -39.9% 9,628.8% 0.0% 0.0%   Gearing %   28.7% 0.0% 0.0% 0.4% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.4% 0.0% 36.1% 16.1% 0.0% 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   0.0 150.6 35.5 21.2 2.8 16.6 0.0 0.0   Current Ratio   0.0 150.6 35.5 21.2 2.8 16.6 0.0 0.0   Cash and cash equivalent   11.5 2,725.5 1,555.1 1,718.8 123.1 1,144.6 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 0.0 139.5 177.2 0.0 0.0   Current assets / Net sales %   1.4% 18.6% 332.6% 326.7% 38.7% -30,531.7% -94,651.9% -94,651.9%   Net working capital   -1,026.3 3,017.1 1,678.9 1,713.2 79.4 1,075.7 0.0 0.0   Net working capital %   -60.0% 18.5% 323.2% 311.4% 25.0% -28,692.9% 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