Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SensorSurvey A/S 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% 1.6% 1.6%   Bankruptcy risk   0.7% 0.8% 0.7% 0.7% 0.8% 0.8% 6.3% 6.1%   Credit score (0-100)   95 92 95 94 92 89 37 39   Credit rating   AA AA AA AA AA A BBB BBB   Credit limit (kDKK)   595.7 462.3 722.7 633.0 499.8 359.4 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   2,776 2,968 3,668 3,154 3,782 3,523 0.0 0.0   EBITDA   1,440 1,762 2,350 1,602 1,897 1,785 0.0 0.0   EBIT   980 1,409 1,884 1,082 1,365 1,281 0.0 0.0   Pre-tax profit (PTP)   964.3 1,397.1 1,873.9 1,069.8 1,349.4 1,308.9 0.0 0.0   Net earnings   746.6 1,086.8 1,461.1 833.2 1,051.5 1,020.0 0.0 0.0   Pre-tax profit without non-rec. items   964 1,397 1,874 1,070 1,349 1,309 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   546 422 1,499 1,472 1,151 876 0.0 0.0   Shareholders equity total   4,888 3,867 5,328 4,962 3,638 2,658 2,158 2,158   Interest-bearing liabilities   0.0 26.8 25.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,044 4,931 7,280 6,420 4,873 3,824 2,158 2,158   Net Debt   -1,538 -1,087 -1,713 -1,737 -1,519 -1,305 -1,466 -1,466     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   2,776 2,968 3,668 3,154 3,782 3,523 0.0 0.0   Gross profit growth   25.4% 6.9% 23.6% -14.0% 19.9% -6.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   100.0% 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)   7,044 4,931 7,280 6,420 4,873 3,824 2,158 2,158   Balance sheet change%   25.8% -30.0% 47.7% -11.8% -24.1% -21.5% -43.6% 0.0%   Added value   1,440.0 1,762.4 2,349.6 1,602.4 1,885.3 1,785.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -882 -708 380 -778 -1,084 -1,009 -876 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  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 (%)   35.3% 47.5% 51.4% 34.3% 36.1% 36.4% 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 %   15.5% 23.5% 30.9% 15.8% 24.2% 30.1% 0.0% 0.0%   ROI %   19.5% 29.4% 37.8% 19.7% 29.8% 38.6% 0.0% 0.0%   ROE %   16.3% 24.8% 31.8% 16.2% 24.5% 32.4% 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 %   69.4% 78.4% 73.2% 77.3% 74.7% 69.5% 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, %   -106.8% -61.7% -72.9% -108.4% -80.0% -73.1% 0.0% 0.0%   Gearing %   0.0% 0.7% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,207.4% 86.1% 45.3% 98.1% 0.0% 0.0% 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   2.5 3.8 2.6 3.3 2.9 2.4 0.0 0.0   Current Ratio   2.5 3.8 2.6 3.3 2.9 2.4 0.0 0.0   Cash and cash equivalent   1,537.8 1,114.1 1,739.3 1,737.1 1,518.6 1,304.8 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   2,653.5 1,933.3 2,536.4 2,643.3 1,815.7 1,300.1 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   720 881 1,175 801 943 893 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   720 881 1,175 801 949 893 0 0   EBIT / employee   490 704 942 541 683 640 0 0   Net earnings / employee   373 543 731 417 526 510 0 0