CVR number 28287453
Industry 46.4700 Wholesale of furniture, carpets and lighting equipment

SIMON HOLDING ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Bankruptcy risk for industry  2.3% 2.3% 2.3% 2.3% 2.3%  
Bankruptcy risk  0.7% 0.6% 0.6% 0.6% 0.8%  
Credit score (0-100)  94 97 97 97 91  
Credit rating  AA AA AA AA AA  
Credit limit (kDKK)  459.6 639.2 827.6 1,061.6 1,090.7  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Gross profit  -6.2 -6.4 -5.9 -6.5 -30.5  
EBITDA  -6.2 -6.4 -5.9 -6.5 -30.5  
EBIT  -6.2 -6.4 -5.9 -6.5 -30.5  
Pre-tax profit (PTP)  1,261.4 1,700.4 1,960.6 2,367.3 1,926.8  
Net earnings  1,263.7 1,687.3 1,963.1 2,354.2 1,936.7  
Pre-tax profit without non-rec. items  1,261 1,700 1,961 2,367 1,927  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Tangible assets total  0.0 0.0 0.0 0.0 187  
Shareholders equity total  4,859 6,491 8,397 10,694 12,572  
Interest-bearing liabilities  295 61.2 102 1.1 4.1  
Balance sheet total (assets)  5,925 7,357 9,355 11,697 13,526  
Net Debt  -318 -348 -248 -802 -413  
 
See the entire balance sheet

Volume 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -6.2 -6.4 -5.9 -6.5 -30.5  
Gross profit growth  -2.6% -2.6% 8.0% -10.7% -371.7%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  5,925 7,357 9,355 11,697 13,526  
Balance sheet change%  33.3% 24.2% 27.2% 25.0% 15.6%  
Added value  -6.2 -6.4 -5.9 -6.5 -30.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 187  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -4.0 -5.0 -5.0 -5.0 -5.0  

Profitability 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  24.4% 25.7% 23.7% 22.6% 15.8%  
ROI %  28.1% 29.1% 26.3% 24.7% 16.9%  
ROE %  29.7% 29.7% 26.4% 24.7% 16.6%  

Solidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Equity ratio %  82.0% 88.2% 89.8% 91.4% 92.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  5,129.7% 5,481.6% 4,246.3% 12,385.8% 1,351.6%  
Gearing %  6.1% 0.9% 1.2% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  1.8% 2.2% 25.9% 7.9% 1,499.0%  

Liquidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Quick Ratio  2.4 3.1 3.5 5.1 2.5  
Current Ratio  2.4 3.1 3.5 5.1 2.5  
Cash and cash equivalent  613.1 409.6 350.8 803.0 416.9  

Capital use efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  939.8 908.4 1,213.0 1,661.1 824.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2024/5
Net sales / employee  0 0 0 0 0  
Added value / employee  -6 -6 -6 -6 -31  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -6 -6 -6 -6 -31  
EBIT / employee  -6 -6 -6 -6 -31  
Net earnings / employee  1,264 1,687 1,963 2,354 1,937