Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SYNOPTIK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.0% 0.0% 0.4% 0.4% 0.4% 0.3% 4.4% 4.0%   Credit score (0-100)   0 0 100 100 100 100 47 48   Credit rating   N/A N/A AAA AAA AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 117.5 129.7 139.7 148.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 701 717 729 706 706 706   Gross profit   0.0 0.0 497 506 518 492 0.0 0.0   EBITDA   0.0 0.0 101 106 111 148 0.0 0.0   EBIT   0.0 0.0 77.2 82.5 85.3 68.4 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 189.4 199.2 187.6 173.8 0.0 0.0   Net earnings   0.0 0.0 172.0 180.4 169.5 157.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 189 199 188 174 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 80.4 84.0 82.8 66.2 0.0 0.0   Shareholders equity total   0.0 0.0 1,028 1,139 1,238 1,323 1,221 1,221   Interest-bearing liabilities   0.0 0.0 0.7 7.0 1.3 4.4 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,151 1,272 1,370 1,629 1,221 1,221   Net Debt   0.0 0.0 -17.6 -22.3 -24.9 -38.5 -1,177 -1,177     See the entire balance sheet 1.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 701 717 729 706 706 706   Net sales growth   0.0% 0.0% 0.0% 2.3% 1.7% -3.1% 0.0% 0.0%   Gross profit   0.0 0.0 497 506 518 492 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1.9% 2.3% -5.0% -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)   0 0 1,151 1,272 1,370 1,629 1,221 1,221   Balance sheet change%   0.0% 0.0% 0.0% 10.5% 7.7% 18.9% -25.0% 0.0%   Added value   0.0 0.0 100.9 106.0 108.8 147.5 0.0 0.0   Added value %   0.0% 0.0% 14.4% 14.8% 14.9% 20.9% 0.0% 0.0%   Investments   0 0 93 -19 -26 -89 -66 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 14.4% 14.8% 15.2% 20.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 11.0% 11.5% 11.7% 9.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 15.5% 16.3% 16.5% 13.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 24.5% 25.2% 23.2% 22.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 27.9% 28.5% 26.8% 33.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 27.0% 27.8% 25.7% 24.6% 0.0% 0.0%   ROA %   0.0% 0.0% 16.7% 16.8% 14.5% 11.8% 0.0% 0.0%   ROI %   0.0% 0.0% 18.7% 18.7% 16.1% 12.8% 0.0% 0.0%   ROE %   0.0% 0.0% 16.7% 16.7% 14.3% 12.3% 0.0% 0.0%   1.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 89.3% 89.5% 90.4% 81.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 17.5% 18.7% 18.1% 43.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 14.9% 14.6% 14.5% 37.3% -166.7% -166.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -17.5% -21.0% -22.5% -26.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 0.6% 0.1% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1,002.1% 109.0% 108.8% 86.7% 0.0% 0.0%   1.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.9 2.7 3.4 3.1 0.0 0.0   Current Ratio   0.0 0.0 2.1 2.9 3.6 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 18.3 29.3 26.2 42.8 0.0 0.0   1.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 33.6 29.9 30.8 38.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 80.0 64.1 80.4 111.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 36.5% 52.0% 64.5% 80.2% 166.7% 166.7%   Net working capital   0.0 0.0 134.6 242.3 341.2 391.2 0.0 0.0   Net working capital %   0.0% 0.0% 19.2% 33.8% 46.8% 55.4% 0.0% 0.0%   1.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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