Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STANDLUX 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% 1.5% 0.8%   Bankruptcy risk   2.0% 1.6% 4.8% 1.7% 1.3% 0.9% 12.8% 11.1%   Credit score (0-100)   71 76 45 71 79 87 18 22   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   0.5 4.3 0.0 1.4 17.0 145.0 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   2,848 2,611 802 1,668 1,894 2,397 0.0 0.0   EBITDA   1,126 1,224 -320 856 957 1,293 0.0 0.0   EBIT   487 548 -1,012 184 330 581 0.0 0.0   Pre-tax profit (PTP)   278.0 359.0 -1,191.0 32.0 169.0 320.9 0.0 0.0   Net earnings   215.0 279.0 -931.0 24.0 128.0 248.0 0.0 0.0   Pre-tax profit without non-rec. items   278 359 -1,191 32.0 169 321 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   2,732 2,891 2,434 2,315 2,944 2,826 0.0 0.0   Shareholders equity total   1,611 1,890 959 982 1,110 1,358 1,233 1,233   Interest-bearing liabilities   2,377 3,115 3,830 3,406 3,509 2,896 0.0 0.0   Balance sheet total (assets)   5,691 6,054 5,833 6,170 6,864 6,200 1,233 1,233   Net Debt   2,125 3,113 3,825 2,641 3,502 2,889 -1,233 -1,233     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   2,848 2,611 802 1,668 1,894 2,397 0.0 0.0   Gross profit growth   16.6% -8.3% -69.3% 108.0% 13.5% 26.5% -100.0% 0.0%   Employees   4 4 4 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 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)   5,691 6,054 5,833 6,170 6,864 6,200 1,233 1,233   Balance sheet change%   25.5% 6.4% -3.7% 5.8% 11.2% -9.7% -80.1% 0.0%   Added value   1,126.0 1,224.0 -320.0 856.0 1,002.0 1,292.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -217 -517 -1,149 -791 2 -829 -2,826 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 -1.0 1.0 2.0 3.0 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 (%)   17.1% 21.0% -126.2% 11.0% 17.4% 24.3% 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 %   9.5% 9.4% -17.0% 3.4% 5.2% 8.9% 0.0% 0.0%   ROI %   11.8% 11.1% -19.3% 3.9% 5.8% 10.5% 0.0% 0.0%   ROE %   14.3% 15.9% -65.4% 2.5% 12.2% 20.1% 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 %   25.7% 29.2% 15.6% 25.6% 26.4% 34.8% 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, %   188.7% 254.3% -1,195.3% 308.5% 365.9% 223.4% 0.0% 0.0%   Gearing %   147.5% 164.8% 399.4% 346.8% 316.1% 213.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 7.1% 5.2% 4.8% 4.8% 8.1% 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   0.7 0.6 0.7 1.1 0.8 0.7 0.0 0.0   Current Ratio   1.7 1.5 1.4 2.0 1.6 1.6 0.0 0.0   Cash and cash equivalent   252.0 2.0 5.0 765.0 7.0 7.2 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   1,141.0 975.0 989.0 1,848.0 1,424.0 1,178.3 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 2018/12 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   282 306 -80 285 334 431 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   282 306 -80 285 319 431 0 0   EBIT / employee   122 137 -253 61 110 194 0 0   Net earnings / employee   54 70 -233 8 43 83 0 0