Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Samsø Troldelys/Udlejning 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% 8.7% 8.7%   Bankruptcy risk   16.1% 10.0% 22.4% 8.4% 9.7% 17.5% 16.6% 16.6%   Credit score (0-100)   12 26 4 28 24 8 11 11   Credit rating   BB BB B BB BB B 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   21.5 97.5 -2.3 145 31.4 -93.4 0.0 0.0   EBITDA   16.5 92.7 -10.9 140 18.5 -94.8 0.0 0.0   EBIT   16.5 92.7 -10.9 140 18.5 -94.8 0.0 0.0   Pre-tax profit (PTP)   12.4 90.0 -13.8 137.2 15.2 -81.6 0.0 0.0   Net earnings   9.6 69.8 -16.5 106.3 11.7 -81.6 0.0 0.0   Pre-tax profit without non-rec. items   12.4 90.0 -13.8 137 15.2 -81.6 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9.7 79.5 62.9 169 181 99.4 59.4 59.4   Interest-bearing liabilities   0.8 4.0 0.0 4.1 0.0 5.4 0.0 0.0   Balance sheet total (assets)   17.6 112 93.9 229 243 185 59.4 59.4   Net Debt   0.8 -11.7 -19.1 -39.5 -32.2 -64.4 -59.4 -59.4     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   21.5 97.5 -2.3 145 31.4 -93.4 0.0 0.0   Gross profit growth   0.0% 354.4% 0.0% 0.0% -78.4% 0.0% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   18 112 94 229 243 185 59 59   Balance sheet change%   0.0% 538.9% -16.3% 143.6% 6.4% -24.0% -67.9% 0.0%   Added value   16.5 92.7 -10.9 140.3 18.5 -94.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 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 (%)   76.9% 95.1% 477.8% 96.7% 58.9% 101.5% 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 %   94.0% 142.9% -10.6% 87.0% 7.8% -34.9% 0.0% 0.0%   ROI %   157.9% 197.3% -14.9% 118.8% 10.4% -52.3% 0.0% 0.0%   ROE %   99.0% 156.5% -23.2% 91.6% 6.7% -58.2% 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 %   55.2% 70.9% 67.0% 74.0% 74.4% 53.7% 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, %   4.6% -12.6% 176.0% -28.1% -173.9% 68.0% 0.0% 0.0%   Gearing %   7.8% 5.0% 0.0% 2.4% 0.0% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,084.6% 110.9% 144.6% 153.2% 161.3% 258.2% 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   2.3 3.9 3.0 3.8 3.9 2.2 0.0 0.0   Current Ratio   2.3 3.9 3.0 3.8 3.9 2.2 0.0 0.0   Cash and cash equivalent   0.0 15.7 19.1 43.6 32.2 69.8 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   10.0 83.5 62.9 169.3 181.0 99.4 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  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   0 0 0 0 19 -95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 19 -95 0 0   EBIT / employee   0 0 0 0 19 -95 0 0   Net earnings / employee   0 0 0 0 12 -82 0 0