Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stubberup Byggekeramik A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   1.0% 0.7% 0.9% 0.7% 1.7% 0.9% 12.4% 12.2%   Credit score (0-100)   88 95 89 92 72 86 4 4   Credit rating   A A A A BBB A B B   Credit limit (kDKK)   271.4 382.4 407.4 469.4 1.9 216.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,559 2,551 2,455 2,983 1,655 1,927 0.0 0.0   EBITDA   1,052 1,266 1,289 1,725 344 646 0.0 0.0   EBIT   971 1,232 1,258 1,689 304 637 0.0 0.0   Pre-tax profit (PTP)   989.2 1,072.8 2,137.7 1,833.9 -221.5 634.7 0.0 0.0   Net earnings   769.3 834.6 1,665.6 1,428.4 -172.8 494.4 0.0 0.0   Pre-tax profit without non-rec. items   989 1,073 2,138 1,834 -222 635 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   128 93.0 62.0 67.2 28.0 19.8 0.0 0.0   Shareholders equity total   3,305 2,940 3,405 3,234 1,661 2,155 1,195 1,195   Interest-bearing liabilities   199 0.0 127 7.4 1,220 920 0.0 0.0   Balance sheet total (assets)   4,183 3,989 4,736 4,511 4,114 4,481 1,195 1,195   Net Debt   -1,360 -1,459 -2,364 -2,258 -500 -1,062 -1,195 -1,195     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,559 2,551 2,455 2,983 1,655 1,927 0.0 0.0   Gross profit growth   0.0% -0.3% -3.8% 21.5% -44.5% 16.4% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   4,183 3,989 4,736 4,511 4,114 4,481 1,195 1,195   Balance sheet change%   0.0% -4.6% 18.7% -4.8% -8.8% 8.9% -73.3% 0.0%   Added value   1,051.6 1,266.3 1,288.8 1,724.7 340.2 645.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   47 -69 -62 -31 -78 -16 -20 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   37.9% 48.3% 51.2% 56.6% 18.4% 33.1% 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 %   25.3% 42.4% 49.1% 46.4% 10.8% 16.7% 0.0% 0.0%   ROI %   30.2% 53.7% 66.2% 63.4% 15.2% 24.1% 0.0% 0.0%   ROE %   23.3% 26.7% 52.5% 43.0% -7.1% 25.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   79.0% 73.7% 71.9% 71.7% 40.4% 48.1% 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, %   -129.3% -115.2% -183.4% -130.9% -145.5% -164.4% 0.0% 0.0%   Gearing %   6.0% 0.0% 3.7% 0.2% 73.4% 42.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   70.8% 660.8% 6.0% 465.4% 112.0% 7.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.2 1.8 2.1 2.0 0.9 1.2 0.0 0.0   Current Ratio   4.6 3.7 3.5 3.5 1.7 1.9 0.0 0.0   Cash and cash equivalent   1,558.7 1,459.0 2,491.1 2,265.4 1,719.8 1,981.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   3,177.8 1,657.2 2,741.0 2,255.5 42.3 554.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   351 422 430 575 113 215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   351 422 430 575 115 215 0 0   EBIT / employee   324 411 419 563 101 212 0 0   Net earnings / employee   256 278 555 476 -58 165 0 0