Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Solgt.com 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   0.0% 11.6% 7.8% 1.6% 1.7% 7.5% 9.0% 8.8%   Credit score (0-100)   0 20 30 73 72 32 27 28   Credit rating   N/A BB BB A A BB BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 12.5 10.4 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -13,454 264 3,305 3,078 1,419 0.0 0.0   EBITDA   0.0 -14,336 -1,215 1,585 925 -1,671 0.0 0.0   EBIT   0.0 -14,388 -1,310 1,464 826 -1,748 0.0 0.0   Pre-tax profit (PTP)   0.0 -14,457.5 -1,658.2 1,721.9 1,161.4 -1,696.6 0.0 0.0   Net earnings   0.0 -14,457.5 -1,408.2 1,721.9 1,161.4 -1,696.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -14,458 -1,658 1,722 1,161 -1,697 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 235 296 0.0 260 250 0.0 0.0   Shareholders equity total   0.0 5,542 4,054 5,211 6,254 4,855 3,855 3,855   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 6,216 5,130 7,214 8,178 6,560 3,855 3,855   Net Debt   0.0 -5,271 -3,759 -4,166 -4,594 -3,805 -3,855 -3,855     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 -13,454 264 3,305 3,078 1,419 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1,150.1% -6.9% -53.9% -100.0% 0.0%   Employees   0 1 2 3 4 5 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 33.3% 25.0% -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)   0 6,216 5,130 7,214 8,178 6,560 3,855 3,855   Balance sheet change%   0.0% 0.0% -17.5% 40.6% 13.4% -19.8% -41.2% 0.0%   Added value   0.0 -14,336.0 -1,214.8 1,585.0 946.9 -1,670.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 184 -35 -417 161 -87 -250 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 106.9% -495.5% 44.3% 26.8% -123.2% 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 %   0.0% -231.5% -28.5% 28.4% 15.1% -23.0% 0.0% 0.0%   ROI %   0.0% -259.6% -33.7% 37.8% 20.3% -30.5% 0.0% 0.0%   ROE %   0.0% -260.9% -29.3% 37.2% 20.3% -30.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 89.2% 79.0% 72.2% 76.5% 74.0% 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, %   0.0% 36.8% 309.4% -262.8% -496.8% 227.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 8.9 4.2 3.3 4.1 3.7 0.0 0.0   Current Ratio   0.0 8.9 4.2 3.3 4.1 3.7 0.0 0.0   Cash and cash equivalent   0.0 5,270.9 3,759.0 4,165.5 4,593.8 3,805.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 5,307.1 3,435.0 4,595.0 5,988.3 4,599.4 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -14,336 -607 528 237 -334 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -14,336 -607 528 231 -334 0 0   EBIT / employee   0 -14,388 -655 488 206 -350 0 0   Net earnings / employee   0 -14,458 -704 574 290 -339 0 0