Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SolarLab A/S 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% 1.5%   Bankruptcy risk   2.0% 1.2% 1.3% 1.5% 1.2% 0.6% 8.4% 8.4%   Credit score (0-100)   71 83 80 75 81 96 29 29   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   0.5 179.2 93.3 26.6 214.2 2,582.1 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   2,883 4,872 3,717 3,402 5,919 16,041 0.0 0.0   EBITDA   1,854 3,850 1,577 552 3,803 12,396 0.0 0.0   EBIT   1,811 3,821 1,531 466 3,562 11,882 0.0 0.0   Pre-tax profit (PTP)   1,737.3 3,642.9 1,269.1 240.2 3,335.4 11,229.9 0.0 0.0   Net earnings   1,352.1 2,840.9 963.5 363.0 2,622.3 8,751.9 0.0 0.0   Pre-tax profit without non-rec. items   1,737 3,643 1,269 240 3,335 11,230 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   93.8 64.1 164 351 968 811 0.0 0.0   Shareholders equity total   1,495 4,336 5,300 5,523 8,145 16,897 14,349 14,349   Interest-bearing liabilities   1,242 463 565 2,279 4,538 6,964 0.0 0.0   Balance sheet total (assets)   4,292 8,335 10,834 12,068 23,114 32,542 14,349 14,349   Net Debt   1,242 -1,821 -581 2,279 4,396 3,654 -14,349 -14,349     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   2,883 4,872 3,717 3,402 5,919 16,041 0.0 0.0   Gross profit growth   198.9% 69.0% -23.7% -8.5% 74.0% 171.0% -100.0% 0.0%   Employees   2 2 5 5 5 8 0 0   Employee growth %   0.0% 0.0% 150.0% 0.0% 0.0% 60.0% -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)   4,292 8,335 10,834 12,068 23,114 32,542 14,349 14,349   Balance sheet change%   8.1% 94.2% 30.0% 11.4% 91.5% 40.8% -55.9% 0.0%   Added value   1,853.6 3,850.4 1,577.3 552.1 3,647.2 12,396.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -59 54 738 2,129 101 -3,975 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 2018/12 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 (%)   62.8% 78.4% 41.2% 13.7% 60.2% 74.1% 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 %   43.9% 60.5% 17.2% 4.5% 20.3% 42.7% 0.0% 0.0%   ROI %   89.8% 101.4% 30.9% 7.4% 32.6% 59.1% 0.0% 0.0%   ROE %   165.0% 97.4% 20.0% 6.7% 38.4% 69.9% 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 %   34.8% 52.0% 48.9% 45.8% 37.6% 52.7% 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, %   67.0% -47.3% -36.9% 412.8% 115.6% 29.5% 0.0% 0.0%   Gearing %   83.0% 10.7% 10.7% 41.3% 55.7% 41.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 21.1% 73.9% 19.6% 6.8% 11.3% 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   1.4 1.9 1.5 1.6 1.5 2.2 0.0 0.0   Current Ratio   1.5 2.1 1.9 1.8 1.4 2.3 0.0 0.0   Cash and cash equivalent   0.0 2,284.0 1,146.6 0.0 141.7 3,310.1 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   1,371.0 4,238.8 5,070.3 4,922.7 5,643.2 15,979.9 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   927 1,925 315 110 729 1,550 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   927 1,925 315 110 761 1,550 0 0   EBIT / employee   906 1,910 306 93 712 1,485 0 0   Net earnings / employee   676 1,420 193 73 524 1,094 0 0