Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STE-KIM 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 2018/9 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% 1.9% 1.9%   Bankruptcy risk   1.0% 1.1% 0.9% 0.9% 0.8% 0.8% 8.3% 8.1%   Credit score (0-100)   87 84 89 89 92 90 30 30   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   387.9 183.1 556.9 766.1 800.6 826.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 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   5,939 6,444 5,495 6,987 5,689 5,559 0.0 0.0   EBITDA   3,651 2,962 2,495 3,624 2,232 1,793 0.0 0.0   EBIT   3,372 2,829 2,299 3,390 1,928 1,437 0.0 0.0   Pre-tax profit (PTP)   3,446.1 2,876.4 2,275.9 3,362.3 1,918.6 1,454.4 0.0 0.0   Net earnings   2,703.3 2,243.1 1,775.7 2,620.1 1,496.7 1,134.8 0.0 0.0   Pre-tax profit without non-rec. items   3,446 2,876 2,276 3,362 1,919 1,454 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   283 944 1,150 1,266 1,558 1,749 0.0 0.0   Shareholders equity total   4,159 2,602 4,377 5,998 6,294 6,429 5,227 5,227   Interest-bearing liabilities   483 287 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,854 4,651 5,942 7,745 8,449 8,816 5,227 5,227   Net Debt   -1,639 -878 -2,493 -2,681 -2,300 -3,931 -5,227 -5,227     See the entire balance sheet 1000.0 Volume  2018 2018/9 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   5,939 6,444 5,495 6,987 5,689 5,559 0.0 0.0   Gross profit growth   42.9% 8.5% -14.7% 27.2% -18.6% -2.3% -100.0% 0.0%   Employees   6 6 7 6 8 7 0 0   Employee growth %   20.0% 0.0% 16.7% -14.3% 33.3% -12.5% -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)   6,854 4,651 5,942 7,745 8,449 8,816 5,227 5,227   Balance sheet change%   16.6% -32.1% 27.8% 30.3% 9.1% 4.3% -40.7% 0.0%   Added value   3,650.7 2,961.7 2,495.1 3,624.3 2,161.9 1,793.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -854 528 10 -118 -13 -165 -1,749 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 2019/12 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 (%)   56.8% 43.9% 41.8% 48.5% 33.9% 25.8% 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 %   54.2% 50.3% 43.6% 49.6% 24.0% 16.8% 0.0% 0.0%   ROI %   74.8% 70.0% 58.3% 61.7% 29.8% 21.4% 0.0% 0.0%   ROE %   78.2% 66.4% 50.9% 50.5% 24.4% 17.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   60.7% 55.9% 73.7% 77.4% 74.5% 72.9% 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, %   -44.9% -29.6% -99.9% -74.0% -103.1% -219.2% 0.0% 0.0%   Gearing %   11.6% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 4.7% 23.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.5 1.9 3.4 4.1 3.3 3.2 0.0 0.0   Current Ratio   2.8 2.2 3.7 4.7 3.9 3.7 0.0 0.0   Cash and cash equivalent   2,121.6 1,164.8 2,493.1 2,681.3 2,300.5 3,930.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 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   4,209.0 2,022.1 3,476.5 5,070.8 5,091.2 5,131.0 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 2019/12 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   608 494 356 604 270 256 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   608 494 356 604 279 256 0 0   EBIT / employee   562 472 328 565 241 205 0 0   Net earnings / employee   451 374 254 437 187 162 0 0