CVR number 40123695
Industry 800100

SmartEye ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  7.1% 5.1% 6.9% 10.4% 5.9%  
Credit score (0-100)  34 42 34 23 39  
Credit rating  BBB BBB BBB BB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  3,603 3,642 2,822 2,398 3,609  
EBITDA  1,046 424 -818 -627 526  
EBIT  929 194 -1,127 -976 133  
Pre-tax profit (PTP)  933.2 157.4 -1,178.9 -1,013.2 115.4  
Net earnings  723.3 135.9 -1,070.3 -1,010.4 115.4  
Pre-tax profit without non-rec. items  933 157 -1,179 -1,013 115  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  1,217 1,609 2,275 2,318 1,960  
Shareholders equity total  1,281 1,417 1,669 1,479 1,595  
Interest-bearing liabilities  97.6 722 885 490 354  
Balance sheet total (assets)  3,341 4,082 3,592 4,223 2,912  
Net Debt  84.7 719 785 136 -14.3  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,603 3,642 2,822 2,398 3,609  
Gross profit growth  30.8% 1.1% -22.5% -15.0% 50.5%  
Employees  4 6 6 4 5  
Employee growth %  0.0% 50.0% 0.0% -33.3% 25.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,341 4,082 3,592 4,223 2,912  
Balance sheet change%  98.1% 22.2% -12.0% 17.6% -31.0%  
Added value  1,046.3 424.3 -818.0 -666.6 526.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  653 127 321 -341 -786  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 -1.0 -2.0 1.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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 (%)  25.8% 5.3% -39.9% -40.7% 3.7%  
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 %  37.4% 5.3% -29.3% -24.9% 3.8%  
ROI %  71.6% 9.8% -45.2% -43.0% 6.9%  
ROE %  78.6% 10.1% -69.3% -64.2% 7.5%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  49.9% 45.2% 46.5% 35.0% 54.7%  
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, %  8.1% 169.4% -95.9% -21.7% -2.7%  
Gearing %  7.6% 51.0% 53.0% 33.1% 22.2%  
Net interest  0 0 0 0 0  
Financing costs %  2.8% 9.3% 6.6% 5.8% 4.6%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.6 1.4 0.6 0.8 0.8  
Current Ratio  1.1 1.0 0.7 0.9 1.0  
Cash and cash equivalent  12.9 3.5 99.9 354.0 368.7  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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  92.8 -42.4 -483.8 -290.1 -4.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  262 71 -136 -167 105  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  262 71 -136 -157 105  
EBIT / employee  232 32 -188 -244 27  
Net earnings / employee  181 23 -178 -253 23