Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stensdal Hørmarken 2 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  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 13.6% 14.6% 2.6% 1.2% 2.5% 7.8% 7.8%   Credit score (0-100)   75 16 13 61 80 62 31 31   Credit rating   A BB BB BBB A BBB BB BB   Credit limit (kDKK)   11.3 -0.0 -0.0 0.1 846.2 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   639 1,785 1,785 9,075 4,092 4,349 0.0 0.0   EBITDA   639 1,785 1,785 9,075 4,092 4,349 0.0 0.0   EBIT   3,139 -12,715 -12,715 41,332 10,489 -144 0.0 0.0   Pre-tax profit (PTP)   2,353.1 -13,325.7 -14,165.1 40,702.0 9,140.9 -2,218.9 0.0 0.0   Net earnings   1,872.9 -13,250.7 -13,250.7 35,771.9 7,129.9 -1,730.8 0.0 0.0   Pre-tax profit without non-rec. items   2,353 -14,307 -14,165 40,702 9,141 -2,219 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   54,500 40,000 40,000 77,560 86,000 83,490 0.0 0.0   Shareholders equity total   4,662 -8,314 -8,314 27,458 34,588 32,857 32,757 32,757   Interest-bearing liabilities   50,625 48,482 48,482 42,642 41,263 40,283 0.0 0.0   Balance sheet total (assets)   57,685 41,551 41,551 79,847 86,401 83,686 32,757 32,757   Net Debt   47,640 47,191 47,191 42,530 41,257 40,280 -32,757 -32,757     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   639 1,785 1,785 9,075 4,092 4,349 0.0 0.0   Gross profit growth   0.0% 179.5% 0.0% 408.4% -54.9% 6.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   57,685 41,551 41,551 79,847 86,401 83,686 32,757 32,757   Balance sheet change%   5.4% -28.0% 0.0% 92.2% 8.2% -3.1% -60.9% 0.0%   Added value   3,138.7 -12,714.9 -12,714.9 41,332.0 10,489.0 -144.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,500 -14,500 0 37,560 8,440 -2,510 -83,490 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   491.4% -712.3% -712.3% 455.5% 256.3% -3.3% 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 %   5.6% -23.6% -25.5% 63.7% 12.6% -0.2% 0.0% 0.0%   ROI %   5.6% -23.9% -25.8% 65.1% 12.9% -0.2% 0.0% 0.0%   ROE %   50.3% -57.3% -31.9% 103.7% 23.0% -5.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   8.1% -16.7% -16.7% 34.8% 40.0% 39.3% 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, %   7,459.1% 2,643.6% 2,643.6% 468.7% 1,008.3% 926.1% 0.0% 0.0%   Gearing %   1,085.9% -583.1% -583.1% 155.3% 119.3% 122.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 3.2% 3.0% 1.4% 3.2% 5.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.1 0.1 0.2 0.0 0.1 0.0 0.0   Current Ratio   0.5 0.1 0.1 0.2 0.0 0.1 0.0 0.0   Cash and cash equivalent   2,985.0 1,291.6 1,291.6 112.4 6.1 2.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -3,857.9 -14,996.6 -14,996.6 -10,215.4 -10,380.9 -3,469.6 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  2019 2019/12 2020 2021/12 2021 2021/12 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0