Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMILEY SERVICE 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.5% 9.5%   Bankruptcy risk   2.1% 1.5% 1.7% 1.4% 2.0% 1.8% 9.4% 9.4%   Credit score (0-100)   68 78 73 76 68 70 26 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 12.6 2.8 20.3 0.4 1.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,945 3,403 3,265 2,852 3,126 3,765 0.0 0.0   EBITDA   535 617 165 789 537 299 0.0 0.0   EBIT   525 605 148 765 478 222 0.0 0.0   Pre-tax profit (PTP)   523.4 599.5 123.5 724.8 469.6 210.8 0.0 0.0   Net earnings   408.2 466.0 96.6 564.4 359.7 164.4 0.0 0.0   Pre-tax profit without non-rec. items   523 599 123 725 470 211 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   38.4 49.3 58.6 150 199 247 0.0 0.0   Shareholders equity total   1,023 1,489 1,586 2,150 2,560 2,560 2,510 2,510   Interest-bearing liabilities   18.2 0.8 9.8 0.8 0.9 0.1 0.0 0.0   Balance sheet total (assets)   1,753 2,085 2,222 2,654 3,009 3,325 2,510 2,510   Net Debt   -510 -570 -778 -575 -544 -283 -2,510 -2,510     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,945 3,403 3,265 2,852 3,126 3,765 0.0 0.0   Gross profit growth   47.2% 75.0% -4.1% -12.7% 9.6% 20.4% -100.0% 0.0%   Employees   0 0 0 0 0 11 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)   1,753 2,085 2,222 2,654 3,009 3,325 2,510 2,510   Balance sheet change%   11.8% 18.9% 6.6% 19.5% 13.4% 10.5% -24.5% 0.0%   Added value   534.8 616.5 164.6 788.6 501.9 298.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 -1 -7 68 -10 -29 -247 0   Net sales trend   0.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   27.0% 17.8% 4.5% 26.8% 15.3% 5.9% 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 %   31.6% 31.5% 6.9% 31.4% 16.9% 7.0% 0.0% 0.0%   ROI %   62.2% 47.8% 9.6% 40.8% 20.5% 8.7% 0.0% 0.0%   ROE %   49.8% 37.1% 6.3% 30.2% 15.3% 6.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   58.4% 71.4% 71.4% 81.0% 82.3% 77.0% 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, %   -95.4% -92.5% -472.6% -72.9% -101.3% -94.6% 0.0% 0.0%   Gearing %   1.8% 0.1% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 58.8% 461.1% 757.1% 1,033.5% 2,159.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.4 3.4 3.4 5.0 5.6 4.0 0.0 0.0   Current Ratio   2.4 3.4 3.4 5.0 5.6 4.0 0.0 0.0   Cash and cash equivalent   528.2 570.8 787.8 576.0 544.5 282.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   985.0 1,440.0 1,527.4 2,000.1 2,311.0 2,313.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 27 0 0   EBIT / employee   0 0 0 0 0 20 0 0   Net earnings / employee   0 0 0 0 0 15 0 0