Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sigvardsen Blik & Montage 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   29.0% 11.6% 5.9% 3.5% 3.0% 7.2% 17.0% 16.7%   Credit score (0-100)   4 23 41 54 57 32 9 9   Credit rating   B BB BBB BBB BBB BBB BB BB   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)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 136 476 1,130 377 252 0.0 0.0   EBITDA   0.0 32.6 145 566 182 -154 0.0 0.0   EBIT   0.0 31.2 133 531 120 -208 0.0 0.0   Pre-tax profit (PTP)   0.0 30.9 134.8 524.0 117.7 -210.0 0.0 0.0   Net earnings   0.0 24.1 105.1 408.7 91.4 -164.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 30.9 135 524 118 -210 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Tangible assets total   0.0 33.5 21.9 109 127 73.2 0.0 0.0   Shareholders equity total   0.0 74.1 179 588 679 515 15.3 15.3   Interest-bearing liabilities   0.0 0.0 21.1 2.9 24.3 178 0.0 0.0   Balance sheet total (assets)   0.0 254 357 1,387 1,086 924 15.3 15.3   Net Debt   0.0 -10.6 -164 -268 -589 -105 -15.3 -15.3     See the entire balance sheet 1000.0 Volume  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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   0.0 136 476 1,130 377 252 0.0 0.0   Gross profit growth   0.0% 0.0% 251.4% 137.1% -66.6% -33.0% -100.0% 0.0%   Employees   0 1 1 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% 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)   0 254 357 1,387 1,086 924 15 15   Balance sheet change%   0.0% 0.0% 40.7% 288.5% -21.7% -14.9% -98.3% 0.0%   Added value   0.0 32.6 144.7 566.4 155.6 -154.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 32 -23 52 -44 -109 -73 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 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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% 23.0% 27.9% 47.0% 31.8% -82.5% 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% 12.3% 44.2% 60.8% 9.7% -20.7% 0.0% 0.0%   ROI %   0.0% 39.9% 96.1% 116.4% 17.0% -29.7% 0.0% 0.0%   ROE %   0.0% 32.6% 83.0% 106.5% 14.4% -27.5% 0.0% 0.0%   1000.0 Solidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Equity ratio %   0.0% 29.2% 50.2% 42.4% 62.5% 55.7% 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% -32.4% -113.2% -47.3% -324.2% 68.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 11.8% 0.5% 3.6% 34.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.3% 54.0% 15.2% 1.7% 0.0% 0.0%   1000.0 Liquidity  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Quick Ratio   0.0 1.1 1.7 1.8 3.7 2.0 0.0 0.0   Current Ratio   0.0 1.1 1.7 1.8 3.7 2.0 0.0 0.0   Cash and cash equivalent   0.0 10.6 184.9 270.8 612.9 282.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e 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 14.5 129.8 566.5 675.7 416.5 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  2016 2016/9 2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 33 145 283 156 -154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 33 145 283 182 -154 0 0   EBIT / employee   0 31 133 265 120 -208 0 0   Net earnings / employee   0 24 105 204 91 -164 0 0