Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sandbjerg Gods P/S 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 N/A 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% 1.3% 1.3%   Bankruptcy risk   0.0% 0.0% 2.1% 2.1% 2.4% 1.2% 7.1% 7.1%   Credit score (0-100)   0 0 67 65 63 81 34 34   Credit rating   N/A N/A A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 1.6 1.4 0.5 1,462.8 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 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 5,435 7,889 10,086 12,916 12,916 12,916   Gross profit   0.0 0.0 2,478 3,684 2,320 6,209 0.0 0.0   EBITDA   0.0 0.0 -1,740 -653 -3,367 801 0.0 0.0   EBIT   0.0 0.0 -3,143 -2,081 -5,252 -958 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -3,188.9 -2,183.2 -5,364.4 -1,191.6 0.0 0.0   Net earnings   0.0 0.0 -3,188.9 -2,183.2 -5,364.4 -1,191.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -3,189 -2,183 -5,364 -1,192 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 39,280 48,803 65,582 69,225 0.0 0.0   Shareholders equity total   0.0 0.0 28,856 26,673 53,309 52,117 44,617 44,617   Interest-bearing liabilities   0.0 0.0 9,135 22,879 13,138 20,050 0.0 0.0   Balance sheet total (assets)   0.0 0.0 40,191 51,769 68,553 73,856 44,617 44,617   Net Debt   0.0 0.0 8,743 22,876 13,136 20,046 -44,617 -44,617     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 5,435 7,889 10,086 12,916 12,916 12,916   Net sales growth   0.0% 0.0% 0.0% 45.2% 27.9% 28.0% 0.0% 0.0%   Gross profit   0.0 0.0 2,478 3,684 2,320 6,209 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 48.7% -37.0% 167.6% -100.0% 0.0%   Employees   0 0 10 10 12 12 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   0 0 40,191 51,769 68,553 73,856 44,617 44,617   Balance sheet change%   0.0% 0.0% 0.0% 28.8% 32.4% 7.7% -39.6% 0.0%   Added value   0.0 0.0 -1,739.9 -652.7 -3,824.2 800.9 0.0 0.0   Added value %   0.0% 0.0% -32.0% -8.3% -37.9% 6.2% 0.0% 0.0%   Investments   0 0 37,877 8,095 14,894 1,884 -69,225 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% -32.0% -8.3% -33.4% 6.2% 0.0% 0.0%   EBIT %   0.0% 0.0% -57.8% -26.4% -52.1% -7.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% -126.8% -56.5% -226.4% -15.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -58.7% -27.7% -53.2% -9.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -32.8% -9.6% -34.5% 4.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -58.7% -27.7% -53.2% -9.2% 0.0% 0.0%   ROA %   0.0% 0.0% -7.8% -4.5% -8.7% -1.3% 0.0% 0.0%   ROI %   0.0% 0.0% -8.3% -4.8% -9.0% -1.3% 0.0% 0.0%   ROE %   0.0% 0.0% -11.1% -7.9% -13.4% -2.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 71.8% 51.5% 77.8% 70.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 208.6% 318.1% 151.1% 168.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 201.3% 318.1% 151.1% 168.3% -345.4% -345.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -502.5% -3,504.6% -390.1% 2,502.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 31.7% 85.8% 24.6% 38.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.0% 0.6% 0.9% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.2 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.2 0.4 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 392.2 3.3 1.3 3.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 9.7 47.4 29.7 13.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 113.6 132.8 81.1 51.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 16.8% 37.6% 29.5% 35.9% 345.4% 345.4%   Net working capital   0.0 0.0 -1,888.1 -14,198.6 -4,824.7 -17,107.7 0.0 0.0   Net working capital %   0.0% 0.0% -34.7% -180.0% -47.8% -132.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 543 789 841 1,076 0 0   Added value / employee   0 0 -174 -65 -319 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -174 -65 -281 67 0 0   EBIT / employee   0 0 -314 -208 -438 -80 0 0   Net earnings / employee   0 0 -319 -218 -447 -99 0 0