Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SNOGDAL HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   8.1% 3.0% 3.9% 3.0% 3.5% 2.7% 11.8% 11.8%   Credit score (0-100)   32 59 50 56 52 60 20 20   Credit rating   BB 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)  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 72 114 130 126 370 370 370   Gross profit   -3.1 69.8 112 127 123 366 0.0 0.0   EBITDA   -3.1 69.8 112 127 123 366 0.0 0.0   EBIT   -3.1 69.8 112 127 123 366 0.0 0.0   Pre-tax profit (PTP)   37.6 102.0 150.4 147.2 148.9 396.7 0.0 0.0   Net earnings   29.3 95.4 142.3 143.3 143.9 389.6 0.0 0.0   Pre-tax profit without non-rec. items   37.6 102 150 147 149 397 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   982 1,077 1,145 1,188 1,232 1,521 1,259 1,259   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,507 1,141 1,239 1,391 1,285 1,532 1,259 1,259   Net Debt   -66.0 -69.7 -909 -63.9 -162 -1,045 -1,259 -1,259     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 72 114 130 126 370 370 370   Net sales growth   0.0% 0.0% 58.2% 14.1% -2.7% 193.6% 0.0% 0.0%   Gross profit   -3.1 69.8 112 127 123 366 0.0 0.0   Gross profit growth   -121.0% 0.0% 60.7% 13.1% -2.7% 196.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,507 1,141 1,239 1,391 1,285 1,532 1,259 1,259   Balance sheet change%   56.3% -24.3% 8.6% 12.2% -7.6% 19.3% -17.8% 0.0%   Added value   -3.1 69.8 112.2 126.9 123.4 366.2 0.0 0.0   Added value %   0.0% 97.2% 98.7% 97.8% 97.9% 98.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 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% 97.2% 98.7% 97.8% 97.9% 98.9% 0.0% 0.0%   EBIT %   0.0% 97.2% 98.7% 97.8% 97.9% 98.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 132.7% 125.2% 110.5% 114.1% 105.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 132.7% 125.2% 110.5% 114.1% 105.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 142.0% 132.3% 113.5% 118.1% 107.2% 0.0% 0.0%   ROA %   3.9% 9.3% 13.0% 11.8% 12.0% 29.4% 0.0% 0.0%   ROI %   5.0% 11.9% 13.9% 13.3% 13.3% 30.1% 0.0% 0.0%   ROE %   3.0% 9.3% 12.8% 12.3% 11.9% 28.3% 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 %   65.1% 94.4% 92.4% 85.4% 95.9% 99.3% 100.0% 100.0%   Relative indebtedness %   0.0% 89.2% 83.0% 156.3% 41.8% 3.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -7.8% -716.8% 107.0% -86.5% -279.2% -340.2% -340.2%   Net int. bear. debt to EBITDA, %   2,123.3% -99.8% -810.2% -50.3% -131.2% -285.4% 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% 162,300.0% 233,960.0% 0.0% 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   2.5 13.5 10.3 5.3 19.1 130.4 0.0 0.0   Current Ratio   2.5 13.5 10.3 5.3 19.1 130.4 0.0 0.0   Cash and cash equivalent   66.0 69.7 909.0 63.9 161.9 1,044.9 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% 1,204.0% 851.8% 824.4% 799.4% 389.6% 340.2% 340.2%   Net working capital   773.3 800.9 873.8 866.4 955.4 712.4 0.0 0.0   Net working capital %   0.0% 1,114.7% 768.8% 668.1% 757.6% 192.4% 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 72 114 130 126 370 0 0   Added value / employee   -3 70 112 127 123 366 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3 70 112 127 123 366 0 0   EBIT / employee   -3 70 112 127 123 366 0 0   Net earnings / employee   29 95 142 143 144 390 0 0