Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STREET MOVEMENT 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   9.5% 6.2% 4.8% 3.5% 4.3% 11.7% 17.3% 17.3%   Credit score (0-100)   27 39 45 51 47 19 9 9   Credit rating   BB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -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   1,464 966 1,467 1,298 1,224 1,226 0.0 0.0   EBITDA   270 115 560 42.0 -79.5 -152 0.0 0.0   EBIT   249 94.1 540 42.0 -80.3 -162 0.0 0.0   Pre-tax profit (PTP)   246.5 92.4 534.9 39.9 -42.5 -148.9 0.0 0.0   Net earnings   192.1 72.0 413.9 30.9 -47.8 -148.9 0.0 0.0   Pre-tax profit without non-rec. items   246 92.4 535 39.9 -42.5 -149 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   40.9 19.6 0.0 0.0 49.2 39.2 0.0 0.0   Shareholders equity total   304 374 717 648 671 -23.9 -149 -149   Interest-bearing liabilities   55.7 79.2 0.7 0.0 40.5 131 149 149   Balance sheet total (assets)   624 612 1,097 1,024 870 211 0.0 0.0   Net Debt   13.3 -32.9 -403 -150 -70.2 93.8 149 149     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   1,464 966 1,467 1,298 1,224 1,226 0.0 0.0   Gross profit growth   13.1% -34.0% 51.9% -11.5% -5.7% 0.1% -100.0% 0.0%   Employees   0 0 2 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   624 612 1,097 1,024 870 211 0 0   Balance sheet change%   21.1% -2.0% 79.4% -6.7% -15.0% -75.7% -100.0% 0.0%   Added value   269.5 115.4 559.6 42.0 -80.3 -151.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -43 -39 0 48 -20 -39 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 -1.0 -2.0 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 (%)   17.0% 9.7% 36.8% 3.2% -6.6% -13.2% 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 %   43.8% 15.2% 63.2% 4.0% -2.9% -26.4% 0.0% 0.0%   ROI %   105.8% 23.2% 92.2% 6.1% -4.0% -34.6% 0.0% 0.0%   ROE %   92.5% 21.3% 75.9% 4.5% -7.3% -33.7% 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 %   48.7% 61.2% 78.4% 77.0% 77.1% -10.6% -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, %   4.9% -28.6% -71.9% -358.7% 88.2% -61.9% 0.0% 0.0%   Gearing %   18.3% 21.2% 0.1% 0.0% 6.0% -550.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 2.6% 12.7% 559.3% 74.8% 3.5% 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   1.4 1.9 4.9 4.8 4.1 0.4 0.0 0.0   Current Ratio   1.8 2.4 2.9 2.8 4.1 0.7 0.0 0.0   Cash and cash equivalent   42.4 112.2 403.3 150.5 110.6 37.4 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   251.8 343.4 706.0 646.0 621.9 -63.0 -74.4 -74.4   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   0 0 280 0 0 -76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 280 0 0 -76 0 0   EBIT / employee   0 0 270 0 0 -81 0 0   Net earnings / employee   0 0 207 0 0 -74 0 0