Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smedeland 7 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 1.2% 3.0% 0.7% 0.6% 0.6% 7.4% 7.4%   Credit score (0-100)   0 84 57 95 98 98 33 33   Credit rating   N/A A BBB AA AA AA BB BB   Credit limit (kDKK)   0.0 483.8 0.0 2,308.0 2,484.1 2,477.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 1,740 2,530 2,514 2,650 2,781 2,781 2,781   Gross profit   0.0 8,563 17,779 1,503 1,681 2,128 0.0 0.0   EBITDA   0.0 -242 17,779 1,503 1,681 2,128 0.0 0.0   EBIT   0.0 8,563 50,099 603 1,761 2,308 0.0 0.0   Pre-tax profit (PTP)   0.0 8,502.6 17,769.0 1,451.0 1,569.0 1,737.0 0.0 0.0   Net earnings   0.0 6,632.0 13,859.0 1,131.0 1,223.0 1,355.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 8,503 50,089 551 1,649 1,917 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 22,440 38,600 38,150 38,230 38,410 0.0 0.0   Shareholders equity total   0.0 10,571 24,434 24,065 23,788 23,941 19,741 19,741   Interest-bearing liabilities   0.0 9,262 8,885 8,867 8,899 8,899 0.0 0.0   Balance sheet total (assets)   0.0 22,869 40,520 39,839 39,835 40,085 19,741 19,741   Net Debt   0.0 9,166 8,321 8,755 7,612 8,800 -19,741 -19,741     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 1,740 2,530 2,514 2,650 2,781 2,781 2,781   Net sales growth   0.0% 0.0% 45.4% -0.6% 5.4% 4.9% 0.0% 0.0%   Gross profit   0.0 8,563 17,779 1,503 1,681 2,128 0.0 0.0   Gross profit growth   0.0% 0.0% 107.6% -91.5% 11.8% 26.6% -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)   0 22,869 40,520 39,839 39,835 40,085 19,741 19,741   Balance sheet change%   0.0% 0.0% 77.2% -1.7% -0.0% 0.6% -50.8% 0.0%   Added value   0.0 8,563.4 50,099.0 603.0 1,761.0 2,308.0 0.0 0.0   Added value %   0.0% 492.1% 1,980.2% 24.0% 66.5% 83.0% 0.0% 0.0%   Investments   0 22,440 16,160 -450 80 180 -38,410 0   Net sales trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% -13.9% 702.7% 59.8% 63.4% 76.5% 0.0% 0.0%   EBIT %   0.0% 492.1% 1,980.2% 24.0% 66.5% 83.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 281.8% 40.1% 104.8% 108.5% 0.0% 0.0%   Net Earnings %   0.0% 381.1% 547.8% 45.0% 46.2% 48.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -124.9% -729.7% 80.8% 43.1% 42.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 488.6% 1,979.8% 21.9% 62.2% 68.9% 0.0% 0.0%   ROA %   0.0% 37.5% 158.2% 1.6% 4.5% 5.9% 0.0% 0.0%   ROI %   0.0% 38.7% 163.4% 1.6% 4.7% 6.1% 0.0% 0.0%   ROE %   0.0% 62.7% 79.2% 4.7% 5.1% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 46.2% 60.3% 60.4% 59.7% 59.7% 100.0% 100.0%   Relative indebtedness %   0.0% 588.5% 411.7% 403.5% 390.5% 372.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 583.0% 389.4% 399.1% 341.9% 368.5% -709.9% -709.9%   Net int. bear. debt to EBITDA, %   0.0% -3,792.3% 46.8% 582.5% 452.8% 413.5% 0.0% 0.0%   Gearing %   0.0% 87.6% 36.4% 36.8% 37.4% 37.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.7% 0.6% 0.9% 1.7% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.7 0.3 1.4 0.4 0.0 0.0   Current Ratio   0.0 0.5 0.7 0.3 1.4 0.4 0.0 0.0   Cash and cash equivalent   0.0 95.4 564.0 112.0 1,287.0 99.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 31.0 51.4 35.9 40.2 65.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 18.6 7.9 16.0 15.8 0.0 0.0   Current assets / Net sales %   0.0% 24.6% 36.4% 14.3% 60.6% 21.8% 709.9% 709.9%   Net working capital   0.0 -352.6 -410.0 -798.0 428.0 -1,112.0 0.0 0.0   Net working capital %   0.0% -20.3% -16.2% -31.7% 16.2% -40.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 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