Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Spanggaard Trading 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   10.8% 9.3% 10.3% 12.7% 11.8% 11.5% 18.0% 18.0%   Credit score (0-100)   24 28 24 17 19 20 8 8   Credit rating   BB BB BB BB BB BB B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   41.3 -121 49.2 -1,191 287 563 0.0 0.0   EBITDA   41.3 -121 49.2 -1,191 287 503 0.0 0.0   EBIT   41.3 -121 49.2 -1,191 287 503 0.0 0.0   Pre-tax profit (PTP)   15.1 -164.7 9.0 -1,220.7 274.2 491.6 0.0 0.0   Net earnings   11.7 -134.0 12.3 -952.1 213.8 383.5 0.0 0.0   Pre-tax profit without non-rec. items   15.1 -165 9.0 -1,221 274 492 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   79.8 -54.2 -41.9 -994 -780 -397 -447 -447   Interest-bearing liabilities   1,105 1,586 1,413 1,151 843 745 447 447   Balance sheet total (assets)   1,784 2,138 1,954 1,043 584 1,198 0.0 0.0   Net Debt   1,102 1,586 1,413 1,151 843 654 447 447     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   41.3 -121 49.2 -1,191 287 563 0.0 0.0   Gross profit growth   -13.4% 0.0% 0.0% 0.0% 0.0% 96.1% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,784 2,138 1,954 1,043 584 1,198 0 0   Balance sheet change%   23.2% 19.8% -8.6% -46.6% -44.0% 105.1% -100.0% 0.0%   Added value   41.3 -121.1 49.2 -1,190.7 287.2 503.1 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 89.3% 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 %   2.6% -6.1% 2.4% -59.0% 16.9% 34.0% 0.0% 0.0%   ROI %   4.2% -8.7% 3.3% -77.7% 23.0% 63.4% 0.0% 0.0%   ROE %   15.9% -12.1% 0.6% -63.5% 26.3% 43.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   4.5% -2.5% -2.1% -48.8% -57.2% -24.9% -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, %   2,668.6% -1,310.2% 2,871.6% -96.7% 293.5% 129.9% 0.0% 0.0%   Gearing %   1,385.1% -2,924.2% -3,371.4% -115.8% -108.1% -187.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.2% 2.7% 2.3% 1.3% 1.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.0 0.3 0.7 1.1 0.0 0.0   Current Ratio   1.0 1.0 1.0 0.7 0.7 1.1 0.0 0.0   Cash and cash equivalent   2.7 0.0 0.0 0.0 0.0 91.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   79.8 -54.2 -41.9 -494.1 -280.2 103.3 -223.4 -223.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   41 -121 49 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 -121 49 0 0 0 0 0   EBIT / employee   41 -121 49 0 0 0 0 0   Net earnings / employee   12 -134 12 0 0 0 0 0