Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMÆRUP & WESSMAN A/S, ARKITEKTER OG BYGGEØKONOMER - MAA 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   3.7% 2.9% 3.2% 1.8% 2.5% 2.5% 10.9% 10.6%   Credit score (0-100)   54 60 56 70 62 62 22 23   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,729 334 194 318 160 149 0.0 0.0   EBITDA   246 236 184 308 150 139 0.0 0.0   EBIT   182 221 169 294 136 125 0.0 0.0   Pre-tax profit (PTP)   113.8 155.7 107.3 278.2 83.9 78.1 0.0 0.0   Net earnings   84.9 59.0 107.3 248.2 62.4 57.7 0.0 0.0   Pre-tax profit without non-rec. items   114 156 107 278 83.9 78.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   1,940 1,891 1,877 1,862 1,848 1,833 0.0 0.0   Shareholders equity total   593 652 760 1,008 1,070 1,128 628 628   Interest-bearing liabilities   2,250 1,922 1,834 1,544 1,463 1,382 0.0 0.0   Balance sheet total (assets)   3,758 2,749 2,822 2,836 2,758 2,795 628 628   Net Debt   2,249 1,922 1,834 1,362 1,449 1,352 -628 -628     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,729 334 194 318 160 149 0.0 0.0   Gross profit growth   24.5% -87.8% -42.0% 64.4% -49.6% -6.8% -100.0% 0.0%   Employees   0 0 0 0 0 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)   3,758 2,749 2,822 2,836 2,758 2,795 628 628   Balance sheet change%   12.4% -26.8% 2.6% 0.5% -2.8% 1.4% -77.5% 0.0%   Added value   245.7 235.9 183.5 308.1 150.3 139.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -128 -219 -29 -29 -29 -29 -1,833 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   6.7% 66.3% 87.3% 92.3% 84.7% 83.5% 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 %   5.4% 7.1% 6.4% 11.9% 5.1% 4.8% 0.0% 0.0%   ROI %   7.1% 8.5% 6.9% 13.1% 5.7% 5.3% 0.0% 0.0%   ROE %   15.4% 9.5% 15.2% 28.1% 6.0% 5.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   15.8% 23.7% 26.9% 35.5% 38.8% 40.3% 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, %   915.3% 814.8% 999.2% 442.0% 963.8% 970.0% 0.0% 0.0%   Gearing %   379.3% 294.7% 241.4% 153.2% 136.7% 122.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.6% 3.7% 3.5% 4.0% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.2 1.7 1.9 2.7 3.0 2.7 0.0 0.0   Current Ratio   1.2 1.7 1.9 2.7 3.0 2.7 0.0 0.0   Cash and cash equivalent   0.9 0.0 0.0 182.4 14.4 30.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   268.1 352.7 459.3 607.8 608.0 610.5 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 139 0 0   EBIT / employee   0 0 0 0 0 125 0 0   Net earnings / employee   0 0 0 0 0 58 0 0