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... 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   5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8% 5.8%   Bankruptcy risk   9.2% 6.0% 7.9% 5.5% 5.6% 8.0% 17.2% 16.8%   Credit score (0-100)   28 40 31 40 40 29 10 10   Credit rating   BB BBB BB 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 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   73.4 113 13.2 100 44.0 22.0 0.0 0.0   EBITDA   70.8 112 10.5 99.5 43.0 18.6 0.0 0.0   EBIT   25.6 78.3 10.5 57.1 21.8 18.6 0.0 0.0   Pre-tax profit (PTP)   0.3 47.8 -22.6 32.6 2.1 1.5 0.0 0.0   Net earnings   0.3 29.8 -22.6 37.2 6.0 0.3 0.0 0.0   Pre-tax profit without non-rec. items   0.3 47.8 -22.6 32.6 2.1 1.5 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   156 122 122 170 191 171 0.0 0.0   Shareholders equity total   -61.5 110 87.5 125 131 131 51.0 51.0   Interest-bearing liabilities   279 221 235 251 166 75.6 0.0 0.0   Balance sheet total (assets)   683 517 499 543 487 385 51.0 51.0   Net Debt   297 221 235 220 156 64.2 -51.0 -51.0     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   73.4 113 13.2 100 44.0 22.0 0.0 0.0   Gross profit growth   -35.4% 54.1% -88.4% 663.3% -56.2% -50.1% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   683 517 499 543 487 385 51 51   Balance sheet change%   39.0% -24.3% -3.6% 8.8% -10.2% -21.0% -86.8% 0.0%   Added value   70.8 112.2 10.5 99.5 64.2 18.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -68 0 5 0 -20 -171 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   34.9% 69.2% 79.5% 56.8% 49.6% 84.8% 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 %   4.1% 12.4% 2.1% 11.0% 4.2% 4.3% 0.0% 0.0%   ROI %   8.8% 25.7% 3.2% 16.3% 6.5% 7.4% 0.0% 0.0%   ROE %   0.1% 7.5% -22.8% 35.1% 4.7% 0.2% 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 %   -8.3% 21.3% 17.5% 23.0% 26.8% 34.0% 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, %   419.3% 196.9% 2,248.4% 221.2% 363.2% 344.3% 0.0% 0.0%   Gearing %   -453.1% 200.7% 268.8% 201.3% 127.3% 57.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 12.2% 14.5% 10.1% 9.5% 14.2% 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   0.5 0.8 0.7 0.7 0.6 0.7 0.0 0.0   Current Ratio   0.7 1.0 0.9 0.9 0.8 0.8 0.0 0.0   Cash and cash equivalent   -18.4 0.0 0.0 31.0 10.1 11.4 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   -225.1 -19.7 -42.2 -52.9 -68.1 -47.8 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 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   71 112 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 112 0 0 0 0 0 0   EBIT / employee   26 78 0 0 0 0 0 0   Net earnings / employee   0 30 0 0 0 0 0 0