Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STRANDEN INVEST 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  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% 1.5% 1.5%   Bankruptcy risk   2.0% 1.1% 1.0% 1.0% 1.8% 1.1% 7.7% 7.7%   Credit score (0-100)   70 86 87 85 70 83 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.5 2,616.6 3,256.4 2,784.8 21.9 1,890.3 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   -486 -140 -40.4 -290 -380 -408 0.0 0.0   EBITDA   -693 -436 -504 -716 -1,007 -980 0.0 0.0   EBIT   -693 -436 -504 -716 -1,007 -980 0.0 0.0   Pre-tax profit (PTP)   -1,495.7 11,615.0 5,023.7 4,091.6 -5,700.7 2,065.8 0.0 0.0   Net earnings   -744.4 10,500.1 4,150.6 3,219.6 -4,570.9 1,480.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,496 11,615 5,024 4,092 -5,701 2,066 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   48,007 55,724 56,974 56,894 49,923 49,403 38,180 38,180   Interest-bearing liabilities   36.7 2.3 34.0 1,526 7,196 7,392 0.0 0.0   Balance sheet total (assets)   48,093 56,578 58,079 59,507 57,344 56,884 38,180 38,180   Net Debt   -25,554 -29,089 -30,922 -35,521 -24,833 -24,622 -38,180 -38,180     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   -486 -140 -40.4 -290 -380 -408 0.0 0.0   Gross profit growth   -51.4% 71.1% 71.2% -618.1% -30.8% -7.4% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   48,093 56,578 58,079 59,507 57,344 56,884 38,180 38,180   Balance sheet change%   -5.8% 17.6% 2.7% 2.5% -3.6% -0.8% -32.9% 0.0%   Added value   -692.9 -436.2 -503.8 -716.3 -1,006.5 -979.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -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 (%)   142.7% 310.7% 1,246.2% 246.8% 265.1% 240.2% 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 %   3.8% 22.3% 8.8% 7.3% -0.1% 4.3% 0.0% 0.0%   ROI %   3.8% 22.5% 9.0% 7.4% -0.1% 4.3% 0.0% 0.0%   ROE %   -1.5% 20.2% 7.4% 5.7% -8.6% 3.0% 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 %   99.8% 98.5% 98.1% 95.6% 87.1% 86.8% 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, %   3,687.8% 6,668.8% 6,137.7% 4,959.0% 2,467.1% 2,513.7% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.1% 2.7% 14.4% 15.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18,140.9% 187.4% 226.8% 25.7% 129.8% 5.0% 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   440.5 44.1 34.2 14.6 4.7 4.7 0.0 0.0   Current Ratio   440.5 44.1 34.2 14.6 4.7 4.7 0.0 0.0   Cash and cash equivalent   25,590.9 29,090.8 30,956.1 37,047.2 32,028.3 32,013.8 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   11,794.4 9,072.7 5,683.5 -1,538.3 -4,320.6 -4,248.2 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   -693 -436 -504 -716 -1,007 -980 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -693 -436 -504 -716 -1,007 -980 0 0   EBIT / employee   -693 -436 -504 -716 -1,007 -980 0 0   Net earnings / employee   -744 10,500 4,151 3,220 -4,571 1,480 0 0