Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skolegade 19 A/S 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 1.5% 1.5%   Bankruptcy risk   0.6% 0.5% 3.1% 0.5% 1.0% 1.4% 7.7% 7.7%   Credit score (0-100)   98 99 56 98 87 76 32 32   Credit rating   AA AAA BBB AA A A BB BB   Credit limit (kDKK)   4,685.0 4,388.0 0.0 3,647.1 2,102.5 213.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   17,444 7,729 -4,119 2,918 -74.1 -729 0.0 0.0   EBITDA   17,444 7,729 -4,119 2,299 2,487 2,686 0.0 0.0   EBIT   32,444 13,565 -10,119 2,702 -271 -949 0.0 0.0   Pre-tax profit (PTP)   16,560.8 7,625.1 -4,166.5 2,778.0 -119.9 -1,572.3 0.0 0.0   Net earnings   12,932.7 5,399.4 -3,250.8 2,177.2 -93.5 -1,336.4 0.0 0.0   Pre-tax profit without non-rec. items   31,561 13,461 -10,167 2,778 -120 -1,572 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   62,600 68,500 62,500 63,100 60,500 57,000 0.0 0.0   Shareholders equity total   30,930 36,329 32,977 35,154 35,061 33,725 33,225 33,225   Interest-bearing liabilities   41,593 40,862 38,235 37,270 36,320 35,600 0.0 0.0   Balance sheet total (assets)   78,108 84,933 77,390 79,224 77,977 75,279 33,225 33,225   Net Debt   33,157 30,028 38,141 36,558 34,554 33,410 -33,225 -33,225     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   17,444 7,729 -4,119 2,918 -74.1 -729 0.0 0.0   Gross profit growth   697.2% -55.7% 0.0% 0.0% 0.0% -883.7% 0.0% 0.0%   Employees   0 0 0 1 1 1 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)   78,108 84,933 77,390 79,224 77,977 75,279 33,225 33,225   Balance sheet change%   34.9% 8.7% -8.9% 2.4% -1.6% -3.5% -55.9% 0.0%   Added value   32,444.3 13,565.1 -10,118.9 2,701.7 -270.7 -948.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21,861 5,900 -6,000 600 -2,600 -3,500 -57,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   186.0% 175.5% 245.7% 92.6% 365.2% 130.1% 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 %   47.8% 20.1% -11.9% 4.0% 0.3% -0.2% 0.0% 0.0%   ROI %   48.9% 20.6% -12.2% 4.1% 0.3% -0.2% 0.0% 0.0%   ROE %   60.1% 16.1% -9.4% 6.4% -0.3% -3.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   39.6% 42.8% 42.6% 44.4% 45.0% 44.8% 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, %   190.1% 388.5% -926.0% 1,590.2% 1,389.4% 1,243.7% 0.0% 0.0%   Gearing %   134.5% 112.5% 115.9% 106.0% 103.6% 105.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 7.1% 1.3% 1.0% 1.0% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   4.4 3.0 9.2 8.6 9.0 10.8 0.0 0.0   Current Ratio   4.4 3.0 9.2 8.6 9.0 10.8 0.0 0.0   Cash and cash equivalent   8,435.8 10,834.2 94.0 712.6 1,766.4 2,190.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   -264.2 -1,669.1 13,272.4 14,241.9 15,537.8 16,592.5 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 2,702 -271 -949 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 2,299 2,487 2,686 0 0   EBIT / employee   0 0 0 2,702 -271 -949 0 0   Net earnings / employee   0 0 0 2,177 -94 -1,336 0 0