Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SVENSTRUP BRUGSFORENING - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.4% 3.4%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 1.6% 1.1% 7.2% 7.2%   Credit score (0-100)   0 0 0 0 73 83 34 34   Credit rating   N/A N/A N/A N/A A A BBB BBB   Credit limit (kDKK)   0.0 3,380.9 3,673.1 3,517.1 47.0 1,235.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 17,409 18,111 15,728 13,544 15,919 0.0 0.0   EBITDA   0.0 -1,255 1,902 -145 -517 992 0.0 0.0   EBIT   0.0 -1,255 1,902 -145 -2,140 -1,714 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,344.0 1,396.0 -210.0 -2,477.6 -1,923.3 0.0 0.0   Net earnings   0.0 -1,344.0 1,396.0 -210.0 -2,042.6 -1,485.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,255 1,902 -145 -2,478 -1,923 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 56,763 56,993 0.0 0.0   Shareholders equity total   0.0 30,320 31,747 31,554 29,552 28,083 27,689 27,689   Interest-bearing liabilities   0.0 0.0 0.0 0.0 24,472 23,271 0.0 0.0   Balance sheet total (assets)   0.0 72,158 71,093 71,212 68,759 69,082 27,689 27,689   Net Debt   0.0 0.0 0.0 0.0 24,267 23,120 -27,689 -27,689     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 17,409 18,111 15,728 13,544 15,919 0.0 0.0   Gross profit growth   0.0% 0.0% 4.0% -13.2% -13.9% 17.5% -100.0% 0.0%   Employees   0 0 0 0 33 33 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 72,158 71,093 71,212 68,759 69,082 27,689 27,689   Balance sheet change%   0.0% 0.0% -1.5% 0.2% -3.4% 0.5% -59.9% 0.0%   Added value   0.0 -1,255.0 1,902.0 -145.0 -2,140.3 991.7 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 0 0 55,140 -2,475 -56,993 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% -7.2% 10.5% -0.9% -15.8% -10.8% 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% -1.7% 2.7% -0.2% -2.9% -1.6% 0.0% 0.0%   ROI %   0.0% -1.7% 2.7% -0.2% -3.2% -2.0% 0.0% 0.0%   ROE %   0.0% -4.4% 4.5% -0.7% -6.7% -5.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 43.0% 40.7% 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% 0.0% 0.0% 0.0% -4,696.0% 2,331.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 82.8% 82.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.4% 3.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 204.4 150.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 0.0 0.0 -5,243.4 -7,027.7 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  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -65 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -16 30 0 0   EBIT / employee   0 0 0 0 -65 -52 0 0   Net earnings / employee   0 0 0 0 -62 -45 0 0