Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STJERNEOPTIK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.3% 1.3% 1.1% 1.0% 1.2% 1.3% 11.1% 10.9%   Credit score (0-100)   82 80 85 87 81 79 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   28.4 21.7 119.9 141.3 33.6 30.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,280 2,145 2,532 2,250 1,902 1,818 0.0 0.0   EBITDA   624 466 777 500 100 139 0.0 0.0   EBIT   548 420 756 500 100 117 0.0 0.0   Pre-tax profit (PTP)   527.8 414.5 748.9 493.3 101.4 112.6 0.0 0.0   Net earnings   407.6 328.2 588.9 384.7 79.6 87.0 0.0 0.0   Pre-tax profit without non-rec. items   528 414 749 493 101 113 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   67.5 21.1 0.0 0.0 0.0 343 0.0 0.0   Shareholders equity total   894 1,022 1,311 1,195 975 1,012 837 837   Interest-bearing liabilities   0.0 37.3 31.4 0.0 0.0 66.4 0.0 0.0   Balance sheet total (assets)   1,680 1,930 2,254 1,972 1,597 1,916 837 837   Net Debt   -623 -915 -1,201 -714 -520 -499 -837 -837     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,280 2,145 2,532 2,250 1,902 1,818 0.0 0.0   Gross profit growth   23.4% -5.9% 18.1% -11.1% -15.5% -4.4% -100.0% 0.0%   Employees   4 4 4 5 5 5 0 0   Employee growth %   -20.0% 0.0% 0.0% 25.0% 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)   1,680 1,930 2,254 1,972 1,597 1,916 837 837   Balance sheet change%   5.0% 14.8% 16.8% -12.5% -19.0% 20.0% -56.3% 0.0%   Added value   624.3 466.0 777.0 499.8 100.1 138.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 -116 -42 0 0 321 -343 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   24.0% 19.6% 29.8% 22.2% 5.3% 6.5% 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 %   33.4% 23.2% 36.1% 23.7% 5.9% 6.7% 0.0% 0.0%   ROI %   70.3% 41.4% 58.8% 38.0% 9.7% 11.4% 0.0% 0.0%   ROE %   55.8% 34.3% 50.5% 30.7% 7.3% 8.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   53.2% 53.0% 58.1% 60.6% 61.1% 52.8% 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, %   -99.9% -196.3% -154.6% -142.8% -519.1% -360.0% 0.0% 0.0%   Gearing %   0.0% 3.6% 2.4% 0.0% 0.0% 6.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.2% 27.3% 20.2% 41.5% 0.0% 16.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 2.1 1.7 1.3 1.1 0.0 0.0   Current Ratio   2.2 2.5 3.2 2.9 2.6 2.1 0.0 0.0   Cash and cash equivalent   623.4 952.1 1,232.7 713.9 519.7 565.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   867.5 1,130.6 1,522.4 1,253.7 947.3 793.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   156 117 194 100 20 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 117 194 100 20 28 0 0   EBIT / employee   137 105 189 100 20 23 0 0   Net earnings / employee   102 82 147 77 16 17 0 0