Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SILVAMAX A/S

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% 0.6% 0.6%   Bankruptcy risk   14.4% 7.5% 4.1% 6.5% 5.5% 5.7% 5.2% 5.2%   Credit score (0-100)   22 33 48 36 41 35 16 16   Credit rating   B B BB BB BB BB 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 2018/9 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   -2,697 -8,232 -2,704 -945 -1,450 -1,206 0.0 0.0   EBITDA   -3,175 -9,898 -2,857 -1,051 -1,515 -1,206 0.0 0.0   EBIT   -3,366 -10,118 -3,086 -1,240 -1,526 -1,214 0.0 0.0   Pre-tax profit (PTP)   -3,392.0 -12,929.8 -2,421.6 -1,966.1 -1,847.7 -2,559.3 0.0 0.0   Net earnings   -2,646.0 -14,400.0 -2,185.2 -1,911.1 -1,796.9 -2,554.4 0.0 0.0   Pre-tax profit without non-rec. items   -3,392 -12,930 -2,422 -1,966 -1,848 -2,559 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   8.2 8,253 7,947 19.4 8.3 0.0 0.0 0.0   Shareholders equity total   10.2 -4,228 -6,413 -8,325 -10,122 -12,676 -21,076 -21,076   Interest-bearing liabilities   59.6 67,945 65,708 57,038 60,267 61,349 21,076 21,076   Balance sheet total (assets)   70.4 70,085 69,861 61,145 60,525 61,145 0.0 0.0   Net Debt   59.6 66,609 65,380 56,719 60,074 61,349 21,076 21,076     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   -2,697 -8,232 -2,704 -945 -1,450 -1,206 0.0 0.0   Gross profit growth   1.1% -205.2% 67.2% 65.0% -53.5% 16.8% 0.0% 0.0%   Employees   1 2 0 0 0 0 0 0   Employee growth %   0.0% 100.0% -100.0% 0.0% 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)   70 70,085 69,861 61,145 60,525 61,145 0 0   Balance sheet change%   -99.9% 99,468.3% -0.3% -12.5% -1.0% 1.0% -100.0% 0.0%   Added value   -3,175.0 -9,897.9 -2,856.8 -1,051.0 -1,337.8 -1,206.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8,479 8,057 -551 -8,132 -22 -17 0 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 (%)   124.8% 122.9% 114.1% 131.2% 105.3% 100.7% 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 %   -4.9% -28.3% 0.5% 1.2% 0.8% 1.4% 0.0% 0.0%   ROI %   -4.9% -29.1% 0.5% 1.2% 0.9% 1.6% 0.0% 0.0%   ROE %   -52.0% -41.1% -3.1% -2.9% -3.0% -4.2% 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 %   14.5% -5.7% -8.4% -12.0% -14.3% -17.2% -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, %   -1.9% -673.0% -2,288.6% -5,396.8% -3,964.6% -5,086.8% 0.0% 0.0%   Gearing %   585.7% -1,606.9% -1,024.5% -685.2% -595.4% -484.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 7.1% 4.2% 4.6% 4.1% 5.8% 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   0.9 0.9 1.0 1.0 3.0 1.4 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.1 3.0 1.4 0.0 0.0   Cash and cash equivalent   0.0 1,336.5 327.7 319.0 193.4 0.1 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   -0.9 810.2 339.7 2,864.2 35,881.5 14,195.5 -10,538.0 -10,538.0   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   -3,175 -4,949 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -3,175 -4,949 0 0 0 0 0 0   EBIT / employee   -3,366 -5,059 0 0 0 0 0 0   Net earnings / employee   -2,646 -7,200 0 0 0 0 0 0