Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STROUSTRUP CAPITAL 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.4% 1.3% 1.9% 1.3% 2.9% 8.4% 8.4%   Credit score (0-100)   81 79 78 69 78 58 29 29   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   173.6 128.6 196.6 3.4 208.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 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   1,372 1,494 1,585 1,220 1,619 3,181 0.0 0.0   EBITDA   1,161 848 1,048 682 1,023 2,588 0.0 0.0   EBIT   2,411 917 3,008 74.5 2,423 -363 0.0 0.0   Pre-tax profit (PTP)   2,127.6 764.3 2,840.9 -348.6 1,904.4 -834.4 0.0 0.0   Net earnings   1,662.7 603.3 2,262.5 -271.9 1,470.5 -621.7 0.0 0.0   Pre-tax profit without non-rec. items   2,128 764 2,841 -349 1,904 -834 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   44,740 43,776 41,563 40,955 42,355 36,818 0.0 0.0   Shareholders equity total   12,291 12,894 14,657 13,285 14,605 12,983 12,767 12,767   Interest-bearing liabilities   27,189 26,067 24,072 25,689 25,522 19,655 0.0 0.0   Balance sheet total (assets)   44,832 44,474 45,107 44,261 45,789 37,823 12,767 12,767   Net Debt   27,189 26,067 24,072 25,689 25,522 19,655 -12,767 -12,767     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 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   1,372 1,494 1,585 1,220 1,619 3,181 0.0 0.0   Gross profit growth   -3.2% 8.9% 6.1% -23.1% 32.7% 96.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   44,832 44,474 45,107 44,261 45,789 37,823 12,767 12,767   Balance sheet change%   6.1% -0.8% 1.4% -1.9% 3.5% -17.4% -66.2% 0.0%   Added value   2,500.8 1,009.9 3,100.3 166.9 2,515.4 -304.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,533 -1,056 -2,306 -700 1,342 -5,595 -36,818 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 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   175.8% 61.4% 189.7% 6.1% 149.6% -11.4% 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 %   5.7% 2.1% 6.7% 0.2% 5.4% -0.9% 0.0% 0.0%   ROI %   5.8% 2.1% 6.9% 0.2% 5.5% -0.9% 0.0% 0.0%   ROE %   14.5% 4.8% 16.4% -1.9% 10.5% -4.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   27.4% 29.0% 32.5% 30.0% 31.9% 34.3% 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, %   2,342.3% 3,073.1% 2,297.7% 3,764.7% 2,494.5% 759.5% 0.0% 0.0%   Gearing %   221.2% 202.2% 164.2% 193.4% 174.7% 151.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.7% 0.7% 1.7% 2.0% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.4 1.4 1.2 1.2 0.2 0.0 0.0   Current Ratio   0.0 0.4 1.4 1.2 1.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 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   -2,434.2 -994.7 938.4 588.3 477.5 -3,714.6 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 2019/9 2020 2020/9 2021 2021/9 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   2,501 1,010 3,100 167 2,515 -305 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,161 848 1,048 682 1,023 2,588 0 0   EBIT / employee   2,411 917 3,008 75 2,423 -363 0 0   Net earnings / employee   1,663 603 2,262 -272 1,471 -622 0 0