Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sinding Malerforretning 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 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4% 6.4%   Bankruptcy risk   3.8% 2.6% 2.3% 4.1% 5.8% 6.1% 13.2% 13.0%   Credit score (0-100)   52 63 64 47 39 37 17 18   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   1,575 1,946 2,064 2,014 1,687 1,575 0.0 0.0   EBITDA   49.5 377 356 287 109 75.5 0.0 0.0   EBIT   28.9 366 331 245 74.3 35.5 0.0 0.0   Pre-tax profit (PTP)   26.5 363.3 323.3 241.1 62.6 24.1 0.0 0.0   Net earnings   29.1 270.7 247.2 185.2 47.5 14.8 0.0 0.0   Pre-tax profit without non-rec. items   26.5 363 323 241 62.6 24.1 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   10.0 10.0 10.0 53.2 181 146 0.0 0.0   Shareholders equity total   266 536 784 569 416 431 381 381   Interest-bearing liabilities   24.1 6.0 17.9 41.9 63.4 60.0 0.0 0.0   Balance sheet total (assets)   755 1,124 1,498 1,108 1,183 1,176 381 381   Net Debt   -375 -812 -463 -200 -74.0 -60.8 -381 -381     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   1,575 1,946 2,064 2,014 1,687 1,575 0.0 0.0   Gross profit growth   20.7% 23.6% 6.0% -2.4% -16.2% -6.7% -100.0% 0.0%   Employees   4 4 5 5 4 4 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% -20.0% 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)   755 1,124 1,498 1,108 1,183 1,176 381 381   Balance sheet change%   49.6% 48.8% 33.2% -26.1% 6.8% -0.5% -67.6% 0.0%   Added value   49.5 377.5 355.8 287.1 116.1 75.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -18 -24 1 94 -76 -146 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 2018/12 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 (%)   1.8% 18.8% 16.1% 12.2% 4.4% 2.3% 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 %   4.6% 38.9% 25.3% 19.0% 6.7% 3.2% 0.0% 0.0%   ROI %   10.9% 82.5% 47.4% 34.9% 13.9% 7.7% 0.0% 0.0%   ROE %   11.6% 67.5% 37.5% 27.4% 9.6% 3.5% 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 %   35.2% 47.7% 52.3% 51.3% 35.2% 36.6% 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, %   -757.0% -215.2% -130.2% -69.6% -68.1% -80.6% 0.0% 0.0%   Gearing %   9.1% 1.1% 2.3% 7.4% 15.2% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.7% 17.5% 72.9% 21.4% 26.9% 22.7% 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   1.5 2.1 2.1 2.0 1.3 1.4 0.0 0.0   Current Ratio   1.5 2.1 2.1 2.0 1.3 1.4 0.0 0.0   Cash and cash equivalent   398.7 818.5 481.2 241.7 137.4 120.8 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   249.7 581.8 774.8 518.7 243.4 293.8 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   12 94 71 57 29 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 94 71 57 27 19 0 0   EBIT / employee   7 91 66 49 19 9 0 0   Net earnings / employee   7 68 49 37 12 4 0 0