Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Strømberg Bad 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.5% 1.9%   Bankruptcy risk   0.0% 0.0% 1.9% 1.9% 6.9% 16.6% 15.4% 12.5%   Credit score (0-100)   0 0 70 69 34 9 13 19   Credit rating   N/A N/A A A BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 1.4 2.1 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 N/A 2019 N/A 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   0.0 0.0 6,481 9,244 8,218 6,593 0.0 0.0   EBITDA   0.0 0.0 1,453 1,996 -262 -1,028 0.0 0.0   EBIT   0.0 0.0 1,434 1,970 -446 -1,236 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,396.9 1,955.3 -779.2 -1,693.7 0.0 0.0   Net earnings   0.0 0.0 1,082.4 1,588.2 -772.0 -1,693.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,397 1,955 -779 -1,620 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 108 83.0 193 146 0.0 0.0   Shareholders equity total   0.0 0.0 2,288 2,876 2,104 411 -227 -227   Interest-bearing liabilities   0.0 0.0 29.6 1,109 954 967 531 531   Balance sheet total (assets)   0.0 0.0 7,699 13,519 11,495 10,268 304 304   Net Debt   0.0 0.0 -1,529 -1,508 515 267 531 531     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 6,481 9,244 8,218 6,593 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 42.6% -11.1% -19.8% -100.0% 0.0%   Employees   0 0 10 13 15 12 0 0   Employee growth %   0.0% 0.0% 0.0% 34.3% 12.4% -20.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -8,479.7 -7,621.1 0.0 0.0   Balance sheet total (assets)   0 0 7,699 13,519 11,495 10,268 304 304   Balance sheet change%   0.0% 0.0% 0.0% 75.6% -15.0% -10.7% -97.0% 0.0%   Added value   0.0 0.0 1,453.2 1,996.4 8,060.5 6,593.4 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 89 412 -72 -417 -146 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 22.1% 21.3% -5.4% -18.7% 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 %   0.0% 0.0% 18.7% 19.0% -3.5% -11.3% 0.0% 0.0%   ROI %   0.0% 0.0% 55.1% 55.5% -11.0% -47.8% 0.0% 0.0%   ROE %   0.0% 0.0% 47.3% 61.5% -31.0% -134.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 29.7% 21.3% 18.7% 4.1% -42.7% -42.7%   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, %   0.0% 0.0% -105.2% -75.5% -196.5% -26.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.3% 38.5% 45.3% 235.5% -234.2% -234.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 264.4% 11.0% 32.6% 40.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.9 0.9 0.7 0.6 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.3 1.2 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,558.3 2,616.5 439.1 700.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 2,469.7 3,009.5 1,740.7 395.1 -265.5 -265.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 146 150 537 549 0 0   Employee expenses / employee   0 0 0 0 -565 -635 0 0   EBITDA / employee   0 0 146 150 -17 -86 0 0   EBIT / employee   0 0 144 148 -30 -103 0 0   Net earnings / employee   0 0 109 119 -51 -141 0 0