Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOLBAKKEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.4% 1.6% 1.4% 2.6% 1.5% 1.5% 8.5% 8.3%   Credit score (0-100)   79 74 77 61 74 76 29 30   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   183.3 37.2 172.1 0.0 68.0 53.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,050 960 986 694 1,497 1,342 0.0 0.0   EBITDA   1,050 960 986 694 1,497 1,342 0.0 0.0   EBIT   1,033 943 969 677 1,480 1,325 0.0 0.0   Pre-tax profit (PTP)   1,616.5 1,475.4 4,276.3 -153.5 1,883.3 2,608.5 0.0 0.0   Net earnings   1,275.4 1,150.7 3,335.2 -119.3 1,468.4 2,035.5 0.0 0.0   Pre-tax profit without non-rec. items   1,616 1,475 4,276 -153 1,883 2,609 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   618 600 583 566 549 8,594 0.0 0.0   Shareholders equity total   22,815 19,966 21,601 21,482 20,950 15,986 10,476 10,476   Interest-bearing liabilities   0.0 0.0 263 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,717 21,290 23,823 23,173 21,979 17,672 10,476 10,476   Net Debt   -5,475 -1,702 -3,290 -6,210 -5,958 -1,937 -10,476 -10,476     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,050 960 986 694 1,497 1,342 0.0 0.0   Gross profit growth   5.1% -8.6% 2.7% -29.6% 115.6% -10.3% -100.0% 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)   23,717 21,290 23,823 23,173 21,979 17,672 10,476 10,476   Balance sheet change%   -14.5% -10.2% 11.9% -2.7% -5.2% -19.6% -40.7% 0.0%   Added value   1,050.2 959.8 985.8 694.1 1,496.7 1,342.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -34 -34 -34 -34 -34 8,028 -8,594 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   98.4% 98.2% 98.3% 97.5% 98.9% 98.7% 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 %   6.4% 6.6% 19.0% 7.2% 10.4% 13.2% 0.0% 0.0%   ROI %   6.6% 7.0% 20.4% 7.8% 11.0% 14.1% 0.0% 0.0%   ROE %   5.2% 5.4% 16.0% -0.6% 6.9% 11.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   96.2% 93.8% 90.7% 92.7% 95.3% 90.5% 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, %   -521.3% -177.4% -333.7% -894.6% -398.0% -144.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.4% 0.0% 11.5% 1,414.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   6.9 1.5 1.7 3.9 6.4 1.2 0.0 0.0   Current Ratio   16.8 8.1 5.5 9.0 15.0 1.2 0.0 0.0   Cash and cash equivalent   5,474.8 1,702.5 3,552.5 6,209.8 5,957.6 1,937.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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)   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   12,796.3 8,659.1 9,537.1 12,717.8 13,142.6 377.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 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