Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SAMSØE & SAMSØE KGS. NYTORV 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   3.6% 3.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 2.0% 1.9% 4.5% 15.6% 20.5% 20.3%   Credit score (0-100)   0 0 70 72 48 13 5 5   Credit rating   N/A N/A A A BBB BB B B   Credit limit (kDKK)   0.0 0.0 0.6 1.8 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 10,032 9,079 5,260 102 0.0 0.0   EBITDA   0.0 0.0 3,348 3,242 423 -2,171 0.0 0.0   EBIT   0.0 0.0 3,334 3,223 230 -2,190 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,950.5 2,406.1 34.1 -2,333.3 0.0 0.0   Net earnings   0.0 0.0 2,296.1 1,877.3 26.6 -1,820.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 2,950 2,406 34.1 -2,333 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 9.3 116 19.5 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 2,425 2,013 154 -1,666 -1,791 -1,791   Interest-bearing liabilities   0.0 0.0 6,728 6,525 7,928 1,937 1,791 1,791   Balance sheet total (assets)   0.0 0.0 14,067 13,089 12,153 575 0.0 0.0   Net Debt   0.0 0.0 6,728 6,525 7,928 1,937 1,791 1,791     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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 10,032 9,079 5,260 102 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -9.5% -42.1% -98.1% -100.0% 0.0%   Employees   0 0 20 17 15 7 0 0   Employee growth %   0.0% 0.0% 0.0% -15.0% -11.8% -53.3% -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 14,067 13,089 12,153 575 0 0   Balance sheet change%   0.0% 0.0% 0.0% -7.0% -7.1% -95.3% -100.0% 0.0%   Added value   0.0 0.0 3,347.6 3,242.5 248.7 -2,170.7 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 -5 87 -290 -39 0 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 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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% 33.2% 35.5% 4.4% -2,144.1% 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% 23.7% 23.8% 1.8% -30.4% 0.0% 0.0%   ROI %   0.0% 0.0% 36.4% 36.5% 2.7% -42.7% 0.0% 0.0%   ROE %   0.0% 0.0% 94.7% 84.6% 2.5% -499.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 17.2% 15.4% 1.3% -74.3% -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% 201.0% 201.2% 1,875.2% -89.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 277.4% 324.2% 5,143.6% -116.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.4% 12.4% 2.7% 2.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.6 0.6 0.5 0.3 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.2 1.0 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 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 2,416.0 1,897.0 384.7 -1,666.0 -895.5 -895.5   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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 167 191 17 -310 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 167 191 28 -310 0 0   EBIT / employee   0 0 167 190 15 -313 0 0   Net earnings / employee   0 0 115 110 2 -260 0 0