Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SØNDER ENG MINK P/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% 1.1% 1.1%   Bankruptcy risk   3.9% 4.7% 1.5% 5.0% 3.8% 1.6% 7.2% 7.2%   Credit score (0-100)   52 47 76 42 50 74 33 33   Credit rating   BBB BBB A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 151.4 0.0 0.0 159.4 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   -1,961 -2,478 23,482 1,521 85,003 -775 0.0 0.0   EBITDA   -4,442 -5,056 20,051 -4,290 79,210 -777 0.0 0.0   EBIT   -5,932 -6,486 18,660 -5,606 79,169 -818 0.0 0.0   Pre-tax profit (PTP)   -6,839.7 -7,757.6 17,653.9 -5,992.4 79,163.2 497.8 0.0 0.0   Net earnings   -6,839.7 -7,757.6 17,653.9 -5,992.4 79,163.2 497.8 0.0 0.0   Pre-tax profit without non-rec. items   -6,840 -7,758 17,654 -5,992 79,163 498 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   26,938 25,792 18,767 17,452 5,481 5,440 0.0 0.0   Shareholders equity total   12,880 5,806 24,236 16,478 76,440 60,438 57,438 57,438   Interest-bearing liabilities   20,905 23,409 25,394 5,005 7,751 5,791 0.0 0.0   Balance sheet total (assets)   43,598 39,082 62,020 24,148 85,214 67,206 57,438 57,438   Net Debt   20,905 23,409 25,394 4,944 7,689 5,397 -57,438 -57,438     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   -1,961 -2,478 23,482 1,521 85,003 -775 0.0 0.0   Gross profit growth   0.0% -26.3% 0.0% -93.5% 5,489.0% 0.0% 0.0% 0.0%   Employees   6 7 9 1 1 1 0 0   Employee growth %   0.0% 16.7% 28.6% -88.9% 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)   43,598 39,082 62,020 24,148 85,214 67,206 57,438 57,438   Balance sheet change%   -4.1% -10.4% 58.7% -61.1% 252.9% -21.1% -14.5% 0.0%   Added value   -4,441.7 -5,056.1 20,050.9 -4,290.1 80,484.8 -776.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,884 -2,576 -8,415 -2,631 -12,012 -82 -5,440 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 1.0 -1.0 1.0 -1.0 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 (%)   302.4% 261.8% 79.5% -368.6% 93.1% 105.6% 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 %   -13.3% -15.7% 36.9% -12.8% 144.9% 0.7% 0.0% 0.0%   ROI %   -17.6% -20.6% 47.3% -15.5% 149.9% 0.7% 0.0% 0.0%   ROE %   -42.1% -83.0% 117.5% -29.4% 170.4% 0.7% 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 %   29.5% 14.9% 39.1% 68.2% 89.7% 89.9% 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, %   -470.6% -463.0% 126.6% -115.2% 9.7% -694.8% 0.0% 0.0%   Gearing %   162.3% 403.2% 104.8% 30.4% 10.1% 9.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 5.7% 4.1% 3.2% 1.0% 0.4% 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   0.0 0.0 1.5 0.2 10.7 8.6 0.0 0.0   Current Ratio   0.6 0.4 1.7 0.6 10.8 8.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 60.8 62.8 393.5 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   -9,117.9 -16,098.0 16,643.1 -2,286.6 69,187.3 51,524.0 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  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   -740 -722 2,228 -4,290 80,485 -777 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -740 -722 2,228 -4,290 79,210 -777 0 0   EBIT / employee   -989 -927 2,073 -5,606 79,169 -818 0 0   Net earnings / employee   -1,140 -1,108 1,962 -5,992 79,163 498 0 0