Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Saga Oil 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% 1.5%   Bankruptcy risk   15.3% 13.6% 19.6% 11.6% 5.2% 12.4% 13.7% 13.5%   Credit score (0-100)   15 18 7 22 42 18 15 16   Credit rating   BB BB B BB BBB BB 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   -9.0 292 20.1 464 2,859 1,692 0.0 0.0   EBITDA   -9.0 292 -315 464 2,859 -39.8 0.0 0.0   EBIT   -9.0 292 -315 414 2,844 -178 0.0 0.0   Pre-tax profit (PTP)   -9.0 288.0 -351.8 376.9 2,793.0 -27.6 0.0 0.0   Net earnings   -9.0 274.0 -351.8 370.0 2,172.5 -22.7 0.0 0.0   Pre-tax profit without non-rec. items   -9.0 288 -352 377 2,793 -27.6 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 0.0 0.0 417 592 843 0.0 0.0   Shareholders equity total   -1,224 -950 -1,301 -931 921 898 848 848   Interest-bearing liabilities   229 222 477 278 268 1.6 0.0 0.0   Balance sheet total (assets)   0.0 397 43.3 510 3,043 5,675 848 848   Net Debt   229 210 472 193 12.8 -209 -848 -848     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   -9.0 292 20.1 464 2,859 1,692 0.0 0.0   Gross profit growth   0.0% 0.0% -93.1% 2,212.6% 516.1% -40.8% -100.0% 0.0%   Employees   0 0 0 0 0 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 397 43 510 3,043 5,675 848 848   Balance sheet change%   0.0% 0.0% -89.1% 1,077.0% 496.5% 86.5% -85.1% 0.0%   Added value   -9.0 292.0 -314.8 464.1 2,894.3 -39.8 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 0 367 160 113 -843 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 -1.0 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 (%)   100.0% 100.0% -1,568.5% 89.2% 99.5% -10.5% 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 %   -0.7% 11.4% -23.3% 29.7% 126.8% -0.1% 0.0% 0.0%   ROI %   -0.7% 13.2% -30.4% 45.6% 266.5% -0.4% 0.0% 0.0%   ROE %   0.0% 69.0% -159.8% 133.7% 303.6% -2.5% 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 %   -100.0% -70.5% -96.8% -64.6% 30.3% 19.3% 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, %   -2,544.4% 71.9% -149.8% 41.6% 0.4% 524.4% 0.0% 0.0%   Gearing %   -18.7% -23.4% -36.7% -29.8% 29.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.2% 10.8% 9.8% 18.7% 17.0% 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   0.0 0.7 0.1 0.1 0.7 0.7 0.0 0.0   Current Ratio   0.0 0.7 0.1 0.1 1.3 1.0 0.0 0.0   Cash and cash equivalent   0.0 12.0 5.8 84.6 254.7 210.3 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   -244.0 -155.0 -728.3 -861.0 509.8 101.7 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 0 0 0 0 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -8 0 0   EBIT / employee   0 0 0 0 0 -36 0 0   Net earnings / employee   0 0 0 0 0 -5 0 0