Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SB SERVICE ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   6.3% 8.1% 5.4% 5.5% 3.7% 4.7% 20.9% 20.7%   Credit score (0-100)   39 31 41 40 52 39 5 5   Credit rating   BB B BB BB BB BB B B   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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   1,001 954 0 0 0 0 0 0   Gross profit   706 614 709 824 592 403 0.0 0.0   EBITDA   3.1 -58.1 30.4 92.3 36.1 49.7 0.0 0.0   EBIT   3.1 -58.1 30.4 74.3 14.4 49.7 0.0 0.0   Pre-tax profit (PTP)   3.1 -58.1 29.6 72.8 13.6 49.5 0.0 0.0   Net earnings   3.1 -58.1 29.6 66.2 20.2 41.6 0.0 0.0   Pre-tax profit without non-rec. items   3.1 -58.1 29.6 72.8 13.6 49.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   5.8 0.0 0.0 86.9 65.2 0.0 0.0 0.0   Shareholders equity total   90.6 35.5 65.2 131 152 193 113 113   Interest-bearing liabilities   0.0 0.0 0.0 14.0 30.1 35.0 0.0 0.0   Balance sheet total (assets)   339 229 270 308 332 290 113 113   Net Debt   -134 -25.5 -112 -15.7 -43.5 -186 -113 -113     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   1,001 954 0 0 0 0 0 0   Net sales growth   44.2% -4.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   706 614 709 824 592 403 0.0 0.0   Gross profit growth   106.9% -13.1% 15.5% 16.2% -28.2% -31.9% -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)   339 229 270 308 332 290 113 113   Balance sheet change%   -34.4% -32.6% 18.1% 14.1% 7.7% -12.6% -61.0% 0.0%   Added value   3.1 -58.1 30.4 92.3 32.4 49.7 0.0 0.0   Added value %   0.3% -6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -177 -6 0 69 -43 -65 0 0   Net sales trend   2.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A EBITDA %   0.3% -6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.3% -6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.4% -9.5% 4.3% 9.0% 2.4% 12.3% 0.0% 0.0%   Net Earnings %   0.3% -6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.3% -6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.3% -6.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.7% -20.4% 12.2% 25.7% 4.5% 16.0% 0.0% 0.0%   ROI %   3.5% -92.1% 60.4% 70.6% 8.8% 24.0% 0.0% 0.0%   ROE %   3.5% -92.1% 58.8% 67.4% 14.3% 24.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   26.7% 15.5% 24.1% 42.6% 45.6% 66.6% 100.0% 100.0%   Relative indebtedness %   24.9% 20.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   11.5% 17.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4,339.3% 44.0% -369.5% -17.0% -120.7% -374.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 10.7% 19.9% 18.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 21.8% 3.6% 0.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.9 0.8 0.7 0.6 1.0 2.9 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.3 1.5 3.1 0.0 0.0   Cash and cash equivalent   133.9 25.5 112.3 29.7 73.6 221.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Trade debtors turnover (days)   24.5 43.1 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   56.1 18.1 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   33.3% 24.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   84.8 35.5 65.2 44.5 86.3 197.8 0.0 0.0   Net working capital %   8.5% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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