Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUMMIT ELECTRONICS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   2.1% 1.2% 1.0% 1.0% 1.3% 1.1% 10.1% 8.1%   Credit score (0-100)   69 85 87 86 79 85 23 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.2 193.0 416.3 393.8 98.2 443.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,225 6,904 6,061 5,639 5,809 7,566 0.0 0.0   EBITDA   808 2,538 1,472 1,589 1,055 2,195 0.0 0.0   EBIT   770 2,498 1,422 1,533 1,017 2,156 0.0 0.0   Pre-tax profit (PTP)   730.7 2,484.6 1,473.6 1,565.1 1,076.9 2,280.1 0.0 0.0   Net earnings   560.9 1,926.7 1,133.2 1,207.8 819.5 1,749.0 0.0 0.0   Pre-tax profit without non-rec. items   731 2,485 1,474 1,565 1,077 2,280 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   223 228 286 216 178 185 0.0 0.0   Shareholders equity total   2,057 3,983 5,117 5,324 5,144 6,893 6,693 6,693   Interest-bearing liabilities   718 5.2 39.7 17.7 1,077 92.7 0.0 0.0   Balance sheet total (assets)   7,403 8,778 10,941 9,610 11,178 11,981 6,693 6,693   Net Debt   130 -366 -1,660 -576 639 -1,555 -6,693 -6,693     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   5,225 6,904 6,061 5,639 5,809 7,566 0.0 0.0   Gross profit growth   -16.7% 32.1% -12.2% -7.0% 3.0% 30.2% -100.0% 0.0%   Employees   6 6 6 6 6 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 16.7% -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)   7,403 8,778 10,941 9,610 11,178 11,981 6,693 6,693   Balance sheet change%   -0.1% 18.6% 24.6% -12.2% 16.3% 7.2% -44.1% 0.0%   Added value   808.3 2,538.3 1,471.9 1,589.3 1,073.2 2,195.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -211 -35 8 -126 -76 -33 -185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   14.7% 36.2% 23.5% 27.2% 17.5% 28.5% 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 %   10.4% 30.9% 15.2% 15.6% 11.0% 19.7% 0.0% 0.0%   ROI %   25.0% 73.6% 32.7% 30.4% 19.7% 34.4% 0.0% 0.0%   ROE %   31.6% 63.8% 24.9% 23.1% 15.7% 29.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   27.8% 45.4% 46.8% 55.6% 46.2% 57.9% 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, %   16.1% -14.4% -112.8% -36.3% 60.5% -70.8% 0.0% 0.0%   Gearing %   34.9% 0.1% 0.8% 0.3% 20.9% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 5.3% 119.2% 135.2% 12.7% 0.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 1.3 1.5 1.8 1.4 1.8 0.0 0.0   Current Ratio   1.3 1.8 1.8 2.2 1.8 2.3 0.0 0.0   Cash and cash equivalent   587.8 371.4 1,699.9 593.9 438.0 1,647.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,851.3 3,775.0 4,850.6 5,126.5 4,997.3 6,742.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   135 423 245 265 179 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 423 245 265 176 314 0 0   EBIT / employee   128 416 237 255 169 308 0 0   Net earnings / employee   93 321 189 201 137 250 0 0