Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SlikhaarShop Payments 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 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   4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1%   Bankruptcy risk   1.3% 1.1% 3.5% 2.6% 2.0% 3.4% 16.8% 16.4%   Credit score (0-100)   82 86 53 59 68 53 10 11   Credit rating   A A BBB BBB A BBB BB BB   Credit limit (kDKK)   177.6 464.4 0.0 0.0 1.0 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   15.2 173 -1,409 217 96.0 55.1 0.0 0.0   EBITDA   15.2 173 -1,409 217 96.0 55.1 0.0 0.0   EBIT   -1.2 48.5 -1,443 179 76.0 35.1 0.0 0.0   Pre-tax profit (PTP)   358.9 959.8 -1,462.1 -731.5 -381.0 -1,417.0 0.0 0.0   Net earnings   359.0 922.3 -1,126.2 -777.7 -405.5 -1,416.9 0.0 0.0   Pre-tax profit without non-rec. items   357 960 -1,462 -732 -381 -1,417 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   14.7 0.0 80.0 60.0 40.0 20.0 0.0 0.0   Shareholders equity total   10,418 11,232 10,106 9,328 8,923 5,306 87.8 87.8   Interest-bearing liabilities   106 3,795 6,863 6,151 5,978 1,923 0.0 0.0   Balance sheet total (assets)   10,524 15,068 17,057 15,565 14,974 7,279 87.8 87.8   Net Debt   67.6 3,700 6,434 6,151 5,976 1,923 -87.8 -87.8     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   15.2 173 -1,409 217 96.0 55.1 0.0 0.0   Gross profit growth   -95.1% 1,041.6% 0.0% 0.0% -55.8% -42.6% -100.0% 0.0%   Employees   2 2 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)   10,524 15,068 17,057 15,565 14,974 7,279 88 88   Balance sheet change%   -15.0% 43.2% 13.2% -8.7% -3.8% -51.4% -98.8% 0.0%   Added value   15.2 173.0 -1,409.1 217.3 114.4 55.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 -153 32 -77 -40 -40 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -8.2% 28.1% 102.4% 82.3% 79.2% 63.7% 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 %   3.1% 7.6% -8.8% -4.1% -2.1% -12.3% 0.0% 0.0%   ROI %   3.1% 7.6% -8.8% -4.1% -2.1% -12.3% 0.0% 0.0%   ROE %   3.7% 8.5% -10.6% -8.0% -4.4% -19.9% 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 %   99.0% 74.5% 59.2% 59.9% 59.6% 72.9% 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, %   445.8% 2,138.5% -456.6% 2,830.3% 6,227.1% 3,489.7% 0.0% 0.0%   Gearing %   1.0% 33.8% 67.9% 65.9% 67.0% 36.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.4% 1.0% 1.0% 1.0% 1.4% 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   46.4 2.2 1.5 1.6 0.6 0.8 0.0 0.0   Current Ratio   46.4 2.2 1.5 1.6 0.6 0.8 0.0 0.0   Cash and cash equivalent   38.9 95.1 429.6 0.6 2.3 0.0 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   4,698.3 4,654.9 3,491.2 3,743.6 -2,452.0 -432.2 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   8 86 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8 86 0 0 0 0 0 0   EBIT / employee   -1 24 0 0 0 0 0 0   Net earnings / employee   179 461 0 0 0 0 0 0