Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SDCO ApS

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% 3.8% 3.8%   Bankruptcy risk   0.8% 0.9% 0.8% 0.7% 0.7% 0.6% 11.5% 11.3%   Credit score (0-100)   92 89 91 94 94 96 4 4   Credit rating   A A A A A A B B   Credit limit (kDKK)   372.3 363.6 508.9 617.7 783.3 760.3 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   1,610 1,813 2,420 2,276 2,819 1,976 0.0 0.0   EBITDA   757 915 1,256 1,352 1,741 983 0.0 0.0   EBIT   677 799 1,122 1,153 1,546 808 0.0 0.0   Pre-tax profit (PTP)   721.2 815.4 1,150.8 1,105.6 1,504.9 776.5 0.0 0.0   Net earnings   561.8 634.6 883.8 860.8 1,171.4 605.3 0.0 0.0   Pre-tax profit without non-rec. items   721 815 1,151 1,106 1,505 777 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   1,397 1,305 1,171 4,728 4,591 4,417 0.0 0.0   Shareholders equity total   3,578 4,012 4,646 5,307 6,278 6,484 6,159 6,159   Interest-bearing liabilities   0.0 0.0 0.0 1,136 1,091 1,171 0.0 0.0   Balance sheet total (assets)   4,010 4,456 5,409 7,009 8,116 7,958 6,159 6,159   Net Debt   -823 -988 -1,237 250 -938 -297 -6,159 -6,159     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   1,610 1,813 2,420 2,276 2,819 1,976 0.0 0.0   Gross profit growth   -5.6% 12.6% 33.5% -6.0% 23.9% -29.9% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   4,010 4,456 5,409 7,009 8,116 7,958 6,159 6,159   Balance sheet change%   13.4% 11.1% 21.4% 29.6% 15.8% -1.9% -22.6% 0.0%   Added value   756.9 915.4 1,255.9 1,351.8 1,745.1 983.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   158 -208 -268 3,358 -331 -350 -4,417 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 (%)   42.0% 44.1% 46.3% 50.7% 54.9% 40.9% 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 %   19.2% 19.5% 23.8% 18.7% 20.4% 10.1% 0.0% 0.0%   ROI %   21.3% 21.7% 27.1% 21.0% 22.4% 10.8% 0.0% 0.0%   ROE %   16.5% 16.7% 20.4% 17.3% 20.2% 9.5% 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 %   89.2% 90.0% 85.9% 75.7% 77.4% 81.5% 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, %   -108.8% -107.9% -98.5% 18.5% -53.9% -30.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 21.4% 17.4% 18.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.0% 3.7% 2.9% 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   3.5 4.4 2.1 1.7 2.8 3.5 0.0 0.0   Current Ratio   5.5 6.6 3.1 3.6 4.2 6.9 0.0 0.0   Cash and cash equivalent   823.4 987.6 1,236.7 886.0 2,029.3 1,467.5 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   1,953.9 2,469.0 1,599.7 1,649.0 2,689.8 3,024.9 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 0 873 492 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 870 492 0 0   EBIT / employee   0 0 0 0 773 404 0 0   Net earnings / employee   0 0 0 0 586 303 0 0