Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAGEN SUPPLY 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  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% 1.3%   Bankruptcy risk   1.9% 2.3% 1.2% 1.7% 1.4% 2.6% 13.5% 11.0%   Credit score (0-100)   71 67 82 71 78 60 17 22   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   0.7 0.1 60.3 3.1 33.7 0.0 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   2,399 3,669 1,531 2,910 2,363 5,293 0.0 0.0   EBITDA   1,922 2,908 745 1,758 1,481 3,977 0.0 0.0   EBIT   1,897 2,884 709 1,692 1,368 3,858 0.0 0.0   Pre-tax profit (PTP)   2,030.7 2,976.0 865.8 1,745.9 1,304.5 3,781.3 0.0 0.0   Net earnings   1,581.8 2,316.9 637.2 1,423.8 951.4 2,945.6 0.0 0.0   Pre-tax profit without non-rec. items   2,031 2,976 866 1,746 1,305 3,781 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   426 528 499 717 603 747 0.0 0.0   Shareholders equity total   2,175 2,992 1,329 2,153 1,704 3,750 770 770   Interest-bearing liabilities   92.3 134 1.8 0.0 165 0.0 0.0 0.0   Balance sheet total (assets)   3,179 4,257 2,079 2,885 2,711 5,698 770 770   Net Debt   -318 -778 -576 -1,047 -1,642 -3,694 -770 -770     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   2,399 3,669 1,531 2,910 2,363 5,293 0.0 0.0   Gross profit growth   -34.4% 52.9% -58.3% 90.0% -18.8% 124.0% -100.0% 0.0%   Employees   1 1 1 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)   3,179 4,257 2,079 2,885 2,711 5,698 770 770   Balance sheet change%   -24.9% 33.9% -51.2% 38.7% -6.0% 110.1% -86.5% 0.0%   Added value   1,922.3 2,908.3 745.0 1,757.9 1,433.0 3,977.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   333 78 -65 152 -227 24 -747 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 5.0 5.0 5.0 5.0 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 (%)   79.1% 78.6% 46.3% 58.2% 57.9% 72.9% 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 %   55.0% 80.0% 27.3% 70.5% 50.6% 92.2% 0.0% 0.0%   ROI %   71.2% 109.2% 38.1% 98.6% 68.8% 134.1% 0.0% 0.0%   ROE %   62.4% 89.7% 29.5% 81.8% 49.3% 108.0% 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 %   68.4% 70.3% 63.9% 74.6% 62.9% 65.8% 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, %   -16.5% -26.8% -77.3% -59.6% -110.8% -92.9% 0.0% 0.0%   Gearing %   4.2% 4.5% 0.1% 0.0% 9.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.1% 0.2% 517.8% 134.7% 115.1% 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   2.8 3.0 2.3 3.0 2.3 2.7 0.0 0.0   Current Ratio   2.8 3.0 2.3 3.0 2.3 2.7 0.0 0.0   Cash and cash equivalent   409.8 912.9 577.9 1,047.4 1,807.1 3,694.1 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   1,767.2 2,502.2 880.7 1,454.4 1,177.5 3,089.6 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   1,922 2,908 745 1,758 1,433 3,977 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,922 2,908 745 1,758 1,481 3,977 0 0   EBIT / employee   1,897 2,884 709 1,692 1,368 3,858 0 0   Net earnings / employee   1,582 2,317 637 1,424 951 2,946 0 0