Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SINDAL TRAPPEN 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 2018/12 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% 2.5% 2.5%   Bankruptcy risk   1.9% 1.3% 0.9% 0.8% 0.7% 2.1% 7.0% 6.8%   Credit score (0-100)   72 82 88 91 95 66 34 35   Credit rating   A A A AA AA A BBB BBB   Credit limit (kDKK)   0.9 92.2 562.4 743.3 791.9 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   4,564 6,112 7,208 6,271 6,123 105 0.0 0.0   EBITDA   938 2,321 2,849 2,007 1,140 -4,355 0.0 0.0   EBIT   710 1,931 2,531 1,627 818 -4,626 0.0 0.0   Pre-tax profit (PTP)   667.5 1,895.1 2,509.1 1,593.7 783.9 1,341.3 0.0 0.0   Net earnings   520.1 1,477.3 1,956.4 1,239.1 563.6 1,082.6 0.0 0.0   Pre-tax profit without non-rec. items   668 1,895 2,509 1,594 784 1,341 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,069 3,370 3,750 4,000 3,799 10,160 0.0 0.0   Shareholders equity total   1,058 2,536 4,381 5,507 5,957 6,921 6,674 6,674   Interest-bearing liabilities   1,434 938 601 564 584 2,970 0.0 0.0   Balance sheet total (assets)   4,708 5,201 7,315 7,692 7,994 12,254 6,674 6,674   Net Debt   -387 -140 -2,427 -2,057 -1,340 2,932 -6,674 -6,674     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   4,564 6,112 7,208 6,271 6,123 105 0.0 0.0   Gross profit growth   22.2% 33.9% 17.9% -13.0% -2.4% -98.3% -100.0% 0.0%   Employees   0 0 0 0 0 10 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)   4,708 5,201 7,315 7,692 7,994 12,254 6,674 6,674   Balance sheet change%   16.3% 10.5% 40.6% 5.2% 3.9% 53.3% -45.5% 0.0%   Added value   937.8 2,320.9 2,849.2 2,006.5 1,197.5 -4,354.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -178 796 62 -129 -522 6,089 -10,160 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  2018 2018/12 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 (%)   15.6% 31.6% 35.1% 26.0% 13.4% -4,425.5% 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 %   16.2% 39.0% 40.4% 21.7% 10.4% 14.1% 0.0% 0.0%   ROI %   30.1% 62.0% 57.5% 28.3% 12.5% 16.6% 0.0% 0.0%   ROE %   65.2% 82.2% 56.6% 25.1% 9.8% 16.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   34.2% 54.5% 59.9% 71.6% 74.5% 56.5% 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, %   -41.3% -6.0% -85.2% -102.5% -117.6% -67.3% 0.0% 0.0%   Gearing %   135.5% 37.0% 13.7% 10.2% 9.8% 42.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.0% 2.9% 5.8% 6.0% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.9 1.5 2.3 3.3 0.3 0.0 0.0   Current Ratio   1.2 1.1 1.6 2.6 3.3 0.6 0.0 0.0   Cash and cash equivalent   1,820.8 1,077.7 3,027.9 2,621.3 1,924.0 38.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   376.9 210.4 1,396.1 2,273.0 2,929.3 -1,437.2 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 2018/12 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   0 0 0 0 0 -435 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -435 0 0   EBIT / employee   0 0 0 0 0 -463 0 0   Net earnings / employee   0 0 0 0 0 108 0 0