Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUPERBEST TOFTEN 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  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Bankruptcy risk for industry   3.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.4%   Bankruptcy risk   0.0% 1.3% 1.4% 1.3% 1.0% 1.4% 11.8% 9.3%   Credit score (0-100)   0 81 79 82 87 77 19 26   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   0.0 128.4 52.1 180.5 515.4 30.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 10,229 8,854 9,442 9,616 7,467 0.0 0.0   EBITDA   0.0 3,834 2,677 3,013 2,624 522 0.0 0.0   EBIT   0.0 3,829 2,662 2,998 2,609 417 0.0 0.0   Pre-tax profit (PTP)   0.0 3,593.2 2,491.1 2,845.9 2,458.0 258.7 0.0 0.0   Net earnings   0.0 2,781.9 1,932.6 2,236.3 1,915.7 201.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,593 2,491 2,846 2,458 259 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Tangible assets total   0.0 69.1 54.3 39.5 24.7 521 0.0 0.0   Shareholders equity total   0.0 5,340 4,523 4,759 4,475 2,776 2,696 2,696   Interest-bearing liabilities   0.0 0.0 117 1,119 618 1,648 0.0 0.0   Balance sheet total (assets)   0.0 10,922 8,839 10,514 9,180 8,079 2,696 2,696   Net Debt   0.0 -5,832 -4,549 -4,627 -3,465 -713 -2,696 -2,696     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e 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 10,229 8,854 9,442 9,616 7,467 0.0 0.0   Gross profit growth   0.0% 0.0% -13.4% 6.6% 1.8% -22.3% -100.0% 0.0%   Employees   0 19 19 18 19 17 0 0   Employee growth %   0.0% 0.0% 0.0% -5.3% 5.6% -10.5% -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 10,922 8,839 10,514 9,180 8,079 2,696 2,696   Balance sheet change%   0.0% 0.0% -19.1% 18.9% -12.7% -12.0% -66.6% 0.0%   Added value   0.0 3,834.1 2,676.9 3,013.0 2,623.6 521.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 64 -30 -30 -30 391 -521 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e 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% 37.4% 30.1% 31.8% 27.1% 5.6% 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% 35.1% 26.9% 31.0% 26.5% 4.8% 0.0% 0.0%   ROI %   0.0% 71.7% 53.4% 57.1% 47.4% 8.4% 0.0% 0.0%   ROE %   0.0% 52.1% 39.2% 48.2% 41.5% 5.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Equity ratio %   0.0% 48.9% 51.2% 45.3% 48.7% 34.4% 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% -152.1% -169.9% -153.6% -132.1% -136.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.6% 23.5% 13.8% 59.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 293.2% 25.4% 17.4% 13.8% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Quick Ratio   0.0 1.3 1.3 1.2 1.1 0.6 0.0 0.0   Current Ratio   0.0 1.8 1.8 1.7 1.8 1.3 0.0 0.0   Cash and cash equivalent   0.0 5,831.6 4,665.7 5,745.9 4,083.0 2,360.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e 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 4,335.0 3,537.0 3,783.4 3,548.2 1,593.5 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  2015 N/A 2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 202 141 167 138 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 202 141 167 138 31 0 0   EBIT / employee   0 202 140 167 137 25 0 0   Net earnings / employee   0 146 102 124 101 12 0 0