Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGTER ENGEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   9.0% 14.6% 8.3% 9.6% 12.5% 11.0% 19.5% 19.5%   Credit score (0-100)   29 14 28 25 18 22 6 6   Credit rating   BB BB BB BB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   113 13.2 100 44.0 22.3 -20.1 0.0 0.0   EBITDA   112 10.5 99.5 43.0 18.9 -26.5 0.0 0.0   EBIT   78.3 10.5 57.1 21.8 18.9 -55.1 0.0 0.0   Pre-tax profit (PTP)   47.8 -22.6 32.6 2.1 1.5 -62.8 0.0 0.0   Net earnings   29.8 -22.6 37.2 6.0 0.3 -49.1 0.0 0.0   Pre-tax profit without non-rec. items   47.8 -22.6 32.6 2.1 1.5 -62.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   122 122 170 191 171 85.9 0.0 0.0   Shareholders equity total   110 87.5 125 131 131 81.9 1.9 1.9   Interest-bearing liabilities   221 235 251 166 75.6 0.0 0.0 0.0   Balance sheet total (assets)   517 499 543 487 385 257 1.9 1.9   Net Debt   221 235 220 156 64.2 -6.6 -1.9 -1.9     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   113 13.2 100 44.0 22.3 -20.1 0.0 0.0   Gross profit growth   54.1% -88.4% 663.3% -56.2% -49.5% 0.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   517 499 543 487 385 257 2 2   Balance sheet change%   -24.3% -3.6% 8.8% -10.2% -21.0% -33.2% -99.3% 0.0%   Added value   112.2 10.5 99.5 43.0 40.1 -26.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -68 0 5 0 -20 -114 -86 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   69.2% 79.5% 56.8% 49.6% 85.0% 273.7% 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 %   12.4% 2.1% 11.0% 4.2% 4.3% -17.2% 0.0% 0.0%   ROI %   25.7% 3.2% 16.3% 6.5% 7.5% -38.2% 0.0% 0.0%   ROE %   7.5% -22.8% 35.1% 4.7% 0.2% -46.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   21.3% 17.5% 23.0% 26.8% 34.0% 31.8% 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, %   196.9% 2,248.4% 221.2% 363.2% 339.5% 24.9% 0.0% 0.0%   Gearing %   200.7% 268.8% 201.3% 127.3% 57.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.2% 14.5% 10.1% 9.5% 14.4% 20.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 0.7 0.7 0.6 0.7 0.8 0.0 0.0   Current Ratio   1.0 0.9 0.9 0.8 0.8 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 31.0 10.1 11.4 6.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -19.7 -42.2 -52.9 -68.1 -47.8 -12.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   112 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 0 0 0 0 0 0 0   EBIT / employee   78 0 0 0 0 0 0 0   Net earnings / employee   30 0 0 0 0 0 0 0