Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCHLEDERMANN 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e N/A Bankruptcy risk for industry   5.6% 5.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 7.6% 3.9% 9.9% 8.8% 8.6%   Credit score (0-100)   0 0 0 34 52 26 28 27   Credit rating   N/A N/A N/A BB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 51.2 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)  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,628 2,290 3,371 4,735 0.0 0.0   EBITDA   0.0 0.0 331 831 1,452 850 0.0 0.0   EBIT   0.0 0.0 306 793 1,269 540 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -352.3 721.3 1,182.8 464.4 0.0 0.0   Net earnings   0.0 0.0 -297.3 541.4 898.4 316.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -352 721 1,183 464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 141 103 65.6 296 0.0 0.0   Shareholders equity total   0.0 0.0 -247 294 1,193 1,509 1,459 1,459   Interest-bearing liabilities   0.0 0.0 375 401 868 322 0.0 0.0   Balance sheet total (assets)   0.0 0.0 3,145 3,265 8,202 15,079 1,459 1,459   Net Debt   0.0 0.0 -199 301 517 129 -984 -984     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e 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   0.0 0.0 1,628 2,290 3,371 4,735 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 40.6% 47.2% 40.5% -100.0% 0.0%   Employees   0 0 2 3 3 8 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 166.7% -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 3,145 3,265 8,202 15,079 1,459 1,459   Balance sheet change%   0.0% 0.0% 0.0% 3.8% 151.2% 83.9% -90.3% 0.0%   Added value   0.0 0.0 331.2 831.2 1,307.3 850.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 116 -76 69 105 -296 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e 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 (%)   0.0% 0.0% 18.8% 34.6% 37.7% 11.4% 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 %   0.0% 0.0% 9.1% 23.8% 22.1% 4.7% 0.0% 0.0%   ROI %   0.0% 0.0% 82.8% 148.2% 90.0% 26.7% 0.0% 0.0%   ROE %   0.0% 0.0% -9.5% 31.5% 120.9% 23.4% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% -7.3% 9.0% 14.5% 10.0% 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, %   0.0% 0.0% -60.1% 36.3% 35.6% 15.1% 0.0% 0.0%   Gearing %   0.0% 0.0% -151.4% 136.3% 72.8% 21.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 353.8% 18.6% 13.7% 13.3% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.6 1.0 0.9 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.9 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 573.5 99.3 351.1 192.9 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e 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   0.0 0.0 -507.3 241.5 932.0 826.2 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/7 2018 2018/7 2019 2019/7 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 166 277 436 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 166 277 484 106 0 0   EBIT / employee   0 0 153 264 423 68 0 0   Net earnings / employee   0 0 -149 180 299 40 0 0