Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SOVEZONEN 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  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Bankruptcy risk for industry   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   5.7% 4.6% 2.7% 7.6% 4.8% 4.3% 10.9% 10.9%   Credit score (0-100)   41 46 59 31 44 48 22 22   Credit rating   BBB BBB BBB BB 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)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,204 1,639 1,879 971 865 1,082 0.0 0.0   EBITDA   233 352 573 -24.7 148 230 0.0 0.0   EBIT   233 352 544 -86.1 86.4 168 0.0 0.0   Pre-tax profit (PTP)   202.7 316.5 514.7 -125.9 55.1 144.9 0.0 0.0   Net earnings   157.6 246.1 405.7 -102.8 42.8 112.6 0.0 0.0   Pre-tax profit without non-rec. items   203 316 515 -126 55.1 145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 278 217 155 93.8 0.0 0.0   Shareholders equity total   1,018 1,264 1,420 1,017 1,060 1,172 877 877   Interest-bearing liabilities   0.0 0.0 0.0 24.2 24.2 25.8 0.0 0.0   Balance sheet total (assets)   1,434 2,412 2,626 1,446 1,454 1,750 877 877   Net Debt   -284 -1,039 -1,025 -206 -337 -555 -877 -877     See the entire balance sheet 1000.0 Volume  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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   1,204 1,639 1,879 971 865 1,082 0.0 0.0   Gross profit growth   -13.2% 36.1% 14.6% -48.3% -11.0% 25.1% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   1,434 2,412 2,626 1,446 1,454 1,750 877 877   Balance sheet change%   -4.9% 68.2% 8.9% -44.9% 0.5% 20.3% -49.9% 0.0%   Added value   233.4 351.7 572.8 -24.7 147.8 229.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 249 -123 -123 -123 -94 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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 (%)   19.4% 21.5% 28.9% -8.9% 10.0% 15.5% 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 %   15.9% 18.3% 21.6% -4.2% 6.0% 10.5% 0.0% 0.0%   ROI %   21.9% 30.8% 37.9% -6.5% 8.1% 14.7% 0.0% 0.0%   ROE %   14.8% 21.6% 30.2% -8.4% 4.1% 10.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Equity ratio %   83.9% 61.2% 64.5% 83.0% 83.7% 77.8% 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, %   -121.6% -295.3% -179.0% 832.2% -228.3% -241.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 2.4% 2.3% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 329.0% 129.7% 92.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Quick Ratio   1.7 1.6 1.9 1.5 2.0 1.9 0.0 0.0   Current Ratio   3.4 2.1 2.3 2.9 3.3 2.9 0.0 0.0   Cash and cash equivalent   283.7 1,038.6 1,025.2 229.8 361.7 580.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 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   1,017.8 1,263.9 1,325.9 800.2 904.4 1,078.4 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 2019/11 2020 2020/11 2021 2021/11 2022 2022/11 2023 2023/11 2024 2024/11 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   117 176 286 -12 74 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 176 286 -12 74 77 0 0   EBIT / employee   117 176 272 -43 43 56 0 0   Net earnings / employee   79 123 203 -51 21 38 0 0