Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sydhavn Jern Skrot 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   5.9% 3.6% 2.4% 7.1% 6.2% 7.1% 13.4% 10.3%   Credit score (0-100)   42 55 65 35 38 33 16 23   Credit rating   BBB BBB 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   640 859 745 825 0.0 0.0 0.0 0.0   EBITDA   220 310 522 -89.8 0.0 0.0 0.0 0.0   EBIT   220 294 506 -114 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   220.4 294.4 506.1 -114.5 0.0 0.0 0.0 0.0   Net earnings   172.0 294.4 376.4 -116.2 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   220 294 506 -114 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 62.1 46.6 65.0 65.0 65.0 0.0 0.0   Shareholders equity total   221 516 892 776 776 776 726 726   Interest-bearing liabilities   0.0 350 130 0.0 1.7 1.7 0.0 0.0   Balance sheet total (assets)   408 1,102 1,122 1,379 1,379 1,379 726 726   Net Debt   -142 -200 -408 -465 -464 -464 -726 -726     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   640 859 745 825 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 34.2% -13.2% 10.6% -100.0% 0.0% 0.0% 0.0%   Employees   0 2 1 0 0 0 0 0   Employee growth %   0.0% 0.0% -50.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   408 1,102 1,122 1,379 1,379 1,379 726 726   Balance sheet change%   0.0% 170.2% 1.8% 23.0% 0.0% 0.0% -47.4% 0.0%   Added value   220.0 310.0 521.8 -89.8 24.0 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 47 -31 -6 0 0 -65 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   34.4% 34.3% 67.9% -13.8% 0.0% 0.0% 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 %   53.9% 39.0% 45.5% -9.1% 0.0% 0.0% 0.0% 0.0%   ROI %   99.5% 54.2% 53.6% -12.7% 0.0% 0.0% 0.0% 0.0%   ROE %   77.8% 79.9% 53.5% -13.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   54.2% 46.8% 79.5% 56.3% 56.3% 56.3% 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, %   -64.5% -64.7% -78.2% 517.8% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 67.8% 14.5% 0.0% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.9% -0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.0 1.4 3.7 1.8 1.8 1.8 0.0 0.0   Current Ratio   1.0 1.4 3.7 1.8 1.8 1.8 0.0 0.0   Cash and cash equivalent   142.0 550.4 537.6 465.2 465.2 465.2 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   5.0 237.8 629.7 495.1 495.1 495.1 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 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 155 522 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 155 522 0 0 0 0 0   EBIT / employee   0 147 506 0 0 0 0 0   Net earnings / employee   0 147 376 0 0 0 0 0