Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STUDSGAARD 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 2018/9 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% 1.5% 1.5%   Bankruptcy risk   2.8% 5.3% 6.1% 3.2% 2.0% 2.4% 11.6% 11.6%   Credit score (0-100)   61 44 38 54 68 62 21 21   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.9 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 2018/9 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   8,393 6,449 6,059 7,780 8,378 11,077 0.0 0.0   EBITDA   1,046 -385 135 1,126 1,201 1,899 0.0 0.0   EBIT   850 -610 -106 899 1,055 1,771 0.0 0.0   Pre-tax profit (PTP)   880.2 -617.6 -146.8 842.1 979.8 1,661.9 0.0 0.0   Net earnings   686.4 -481.7 -114.9 646.4 768.5 1,296.3 0.0 0.0   Pre-tax profit without non-rec. items   880 -618 -147 842 980 1,662 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   1,098 1,536 1,295 1,137 1,078 950 0.0 0.0   Shareholders equity total   2,020 1,538 1,423 2,069 2,838 4,134 2,634 2,634   Interest-bearing liabilities   1,640 2,638 2,415 2,672 3,302 2,867 0.0 0.0   Balance sheet total (assets)   6,188 6,407 6,983 7,536 8,442 11,331 2,634 2,634   Net Debt   1,247 2,577 836 2,669 1,743 2,613 -2,634 -2,634     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   8,393 6,449 6,059 7,780 8,378 11,077 0.0 0.0   Gross profit growth   -8.7% -23.2% -6.1% 28.4% 7.7% 32.2% -100.0% 0.0%   Employees   19 18 17 16 16 16 0 0   Employee growth %   -13.6% -5.3% -5.6% -5.9% 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)   6,188 6,407 6,983 7,536 8,442 11,331 2,634 2,634   Balance sheet change%   -32.9% 3.5% 9.0% 7.9% 12.0% 34.2% -76.8% 0.0%   Added value   1,046.4 -384.6 134.7 1,126.3 1,282.1 1,899.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -393 212 -481 -385 -205 -257 -950 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   10.1% -9.5% -1.7% 11.6% 12.6% 16.0% 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 %   12.4% -8.5% -1.1% 12.5% 13.6% 18.4% 0.0% 0.0%   ROI %   21.9% -13.4% -1.7% 20.9% 20.0% 27.7% 0.0% 0.0%   ROE %   28.3% -27.1% -7.8% 37.0% 31.3% 37.2% 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 %   32.6% 24.0% 20.9% 27.5% 33.6% 36.5% 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, %   119.2% -669.9% 620.9% 237.0% 145.2% 137.6% 0.0% 0.0%   Gearing %   81.2% 171.5% 169.7% 129.1% 116.4% 69.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 3.7% 3.0% 2.5% 3.7% 5.2% 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   0.9 0.7 0.8 1.0 1.0 1.2 0.0 0.0   Current Ratio   1.3 1.0 1.0 1.2 1.4 1.5 0.0 0.0   Cash and cash equivalent   393.2 60.7 1,578.6 2.8 1,558.7 254.6 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   1,134.6 92.3 206.5 1,126.0 1,966.1 3,513.7 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   55 -21 8 70 80 119 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 -21 8 70 75 119 0 0   EBIT / employee   45 -34 -6 56 66 111 0 0   Net earnings / employee   36 -27 -7 40 48 81 0 0