Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sweet Sneak Studio IVS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   7.3% 7.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 11.7% 16.2% 12.2% 14.3% 23.3% 23.0%   Credit score (0-100)   0 0 23 13 21 16 4 3   Credit rating   N/A N/A B B B B C C   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 714 0 0 0 0 0   Gross profit   0.0 0.0 404 436 801 1,185 0.0 0.0   EBITDA   0.0 0.0 -8.5 -98.7 21.6 146 0.0 0.0   EBIT   0.0 0.0 -8.5 -98.7 21.6 146 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -9.7 -98.7 11.9 135.2 0.0 0.0   Net earnings   0.0 0.0 -9.7 -98.7 11.9 135.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -9.7 -98.7 11.9 135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 9.5 -89.2 -75.2 40.0 18.6 18.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 97.2 169 162 372 18.6 18.6   Net Debt   0.0 0.0 -51.1 -66.6 -68.6 16.7 -18.6 -18.6     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 714 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 404 436 801 1,185 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 7.8% 83.8% 48.0% -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)   0 0 97 169 162 372 19 19   Balance sheet change%   0.0% 0.0% 0.0% 73.7% -4.1% 129.4% -95.0% 0.0%   Added value   0.0 0.0 -8.5 -98.7 21.6 146.2 0.0 0.0   Added value %   0.0% 0.0% -1.2% 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 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% -1.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -1.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -2.1% -22.7% 2.7% 12.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -1.4% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% -8.8% -55.5% 8.8% 48.0% 0.0% 0.0%   ROI %   0.0% 0.0% -90.0% -2,081.1% 0.0% 731.5% 0.0% 0.0%   ROE %   0.0% 0.0% -102.2% -110.6% 7.2% 133.9% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 9.8% -34.6% -31.7% 10.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 12.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 5.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 599.2% 67.5% -317.3% 11.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.1 0.7 0.7 1.1 0.0 0.0   Current Ratio   0.0 0.0 1.1 0.7 0.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 51.1 66.6 68.6 -16.7 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 24.4 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% 13.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 9.5 -89.2 -75.2 40.0 0.0 0.0   Net working capital %   0.0% 0.0% 1.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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