Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smedieselskabet 2022 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   1.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 6.9% 4.7% 3.2% 3.6% 5.3% 9.2% 8.7%   Credit score (0-100)   0 37 47 57 54 42 25 27   Credit rating   N/A BBB BBB BBB BBB BBB BB BB   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)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 25,972 24,598 27,099 26,597 24,018 0.0 0.0   EBITDA   0.0 1,302 1,422 1,859 605 -372 0.0 0.0   EBIT   0.0 1,037 1,136 1,650 229 -1,031 0.0 0.0   Pre-tax profit (PTP)   0.0 520.9 715.2 1,359.5 -296.7 -1,387.2 0.0 0.0   Net earnings   0.0 488.8 548.4 1,049.7 -303.7 -1,083.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 521 715 1,360 -297 -1,387 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 383 369 428 4,950 4,853 0.0 0.0   Shareholders equity total   0.0 1,790 2,338 3,388 3,084 2,001 944 944   Interest-bearing liabilities   0.0 6,300 5,580 4,923 931 2,840 0.0 0.0   Balance sheet total (assets)   0.0 16,234 16,141 17,485 21,346 24,313 944 944   Net Debt   0.0 6,114 5,409 4,752 881 2,789 -851 -851     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 25,972 24,598 27,099 26,597 24,018 0.0 0.0   Gross profit growth   0.0% 0.0% -5.3% 10.2% -1.9% -9.7% -100.0% 0.0%   Employees   0 61 59 61 60 59 0 0   Employee growth %   0.0% 0.0% -3.3% 3.4% -1.6% -1.7% -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)   0 16,234 16,141 17,485 21,346 24,313 944 944   Balance sheet change%   0.0% 0.0% -0.6% 8.3% 22.1% 13.9% -96.1% 0.0%   Added value   0.0 1,302.1 1,421.6 1,858.6 438.4 -372.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 550 -410 -233 4,063 -818 -4,853 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 (%)   0.0% 4.0% 4.6% 6.1% 0.9% -4.3% 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 %   0.0% 6.7% 7.2% 10.3% 1.3% -4.4% 0.0% 0.0%   ROI %   0.0% 13.4% 14.4% 20.6% 2.9% -10.8% 0.0% 0.0%   ROE %   0.0% 27.3% 26.6% 36.7% -9.4% -42.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 11.0% 14.5% 19.4% 14.4% 8.2% 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, %   0.0% 469.6% 380.5% 255.6% 145.5% -748.7% 0.0% 0.0%   Gearing %   0.0% 352.0% 238.6% 145.3% 30.2% 141.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 17.8% 7.5% 6.9% 18.9% 20.5% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.7 0.7 0.8 0.8 0.7 0.0 0.0   Current Ratio   0.0 1.1 1.1 1.2 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 185.9 171.4 171.0 50.0 51.3 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 782.3 1,557.7 2,939.9 2,928.9 1,442.0 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 21 24 30 7 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 21 24 30 10 -6 0 0   EBIT / employee   0 17 19 27 4 -17 0 0   Net earnings / employee   0 8 9 17 -5 -18 0 0