Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SAMT Ejendomme 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  2019 2019/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.4% 1.3% 1.0% 1.4% 1.5% 7.7% 7.7%   Credit score (0-100)   79 79 79 85 78 76 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   145.6 215.8 372.7 1,199.8 267.4 113.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 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   2,315 2,336 2,280 2,501 3,484 3,797 0.0 0.0   EBITDA   2,219 2,254 2,251 2,463 3,448 3,735 0.0 0.0   EBIT   2,219 2,254 2,251 2,463 3,448 3,735 0.0 0.0   Pre-tax profit (PTP)   1,742.7 1,810.0 1,836.5 1,695.1 2,688.3 3,016.1 0.0 0.0   Net earnings   1,359.5 1,411.1 1,432.7 1,322.4 2,096.9 2,352.5 0.0 0.0   Pre-tax profit without non-rec. items   1,743 1,810 1,836 1,695 2,688 3,016 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   42,454 41,621 40,788 54,306 65,226 63,864 0.0 0.0   Shareholders equity total   18,681 20,092 21,525 22,847 24,944 27,297 27,197 27,197   Interest-bearing liabilities   21,884 19,208 17,583 26,247 36,175 31,937 0.0 0.0   Balance sheet total (assets)   42,649 42,011 41,665 58,013 65,226 63,864 27,197 27,197   Net Debt   21,688 18,818 16,706 25,601 36,175 31,937 -27,197 -27,197     See the entire balance sheet 1000.0 Volume  2019 2019/12 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   2,315 2,336 2,280 2,501 3,484 3,797 0.0 0.0   Gross profit growth   2.8% 0.9% -2.4% 9.7% 39.3% 9.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   42,649 42,011 41,665 58,013 65,226 63,864 27,197 27,197   Balance sheet change%   -1.8% -1.5% -0.8% 39.2% 12.4% -2.1% -57.4% 0.0%   Added value   2,219.4 2,254.5 2,250.6 2,463.1 3,447.7 3,735.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -833 -833 -833 13,519 10,920 -1,362 -63,864 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  2019 2019/12 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 (%)   95.9% 96.5% 98.7% 98.5% 99.0% 98.4% 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 %   5.2% 5.3% 5.4% 4.9% 5.6% 5.8% 0.0% 0.0%   ROI %   5.4% 5.6% 5.6% 5.3% 5.9% 5.9% 0.0% 0.0%   ROE %   7.6% 7.3% 6.9% 6.0% 8.8% 9.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   43.8% 47.8% 51.7% 39.4% 38.2% 42.7% 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, %   977.2% 834.7% 742.3% 1,039.4% 1,049.3% 855.1% 0.0% 0.0%   Gearing %   117.1% 95.6% 81.7% 114.9% 145.0% 117.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.2% 2.3% 3.5% 2.5% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 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 0.1 0.3 0.4 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   195.5 390.2 877.0 646.4 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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   -4,448.6 -3,860.6 -2,280.3 -5,536.6 -17,088.8 -16,158.6 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 2019/12 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0