Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skou's Have 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   5.9% 2.1% 1.5% 1.3% 1.3% 1.4% 8.4% 8.3%   Credit score (0-100)   41 68 76 79 79 77 29 30   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.6 31.4 145.9 125.6 67.1 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   -49.4 603 1,380 1,454 1,504 1,328 0.0 0.0   EBITDA   -49.4 603 1,380 1,454 1,504 1,328 0.0 0.0   EBIT   -49.4 10,345 2,443 1,454 1,504 1,328 0.0 0.0   Pre-tax profit (PTP)   -49.4 10,109.7 2,089.4 1,439.9 1,151.3 963.4 0.0 0.0   Net earnings   -38.5 7,881.7 1,629.4 1,123.1 898.0 746.6 0.0 0.0   Pre-tax profit without non-rec. items   -49.4 10,110 2,089 1,440 1,151 963 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   12,473 32,649 34,332 34,687 34,687 34,762 0.0 0.0   Shareholders equity total   61.5 7,943 7,773 8,396 8,627 8,524 7,724 7,724   Interest-bearing liabilities   12,294 23,918 23,706 23,494 23,282 23,072 0.0 0.0   Balance sheet total (assets)   12,487 34,623 34,763 35,440 35,478 35,056 7,724 7,724   Net Debt   12,290 21,944 23,274 22,747 22,492 22,779 -7,724 -7,724     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   -49.4 603 1,380 1,454 1,504 1,328 0.0 0.0   Gross profit growth   0.0% 0.0% 128.9% 5.4% 3.5% -11.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   12,487 34,623 34,763 35,440 35,478 35,056 7,724 7,724   Balance sheet change%   0.0% 177.3% 0.4% 1.9% 0.1% -1.2% -78.0% 0.0%   Added value   -49.4 10,345.3 2,443.0 1,453.7 1,504.2 1,328.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12,473 20,176 1,683 355 0 75 -34,762 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 2.0 3.0 4.0 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 (%)   100.0% 1,716.0% 177.1% 100.0% 100.0% 100.0% 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 %   -0.4% 43.9% 7.0% 5.1% 4.2% 3.8% 0.0% 0.0%   ROI %   -0.4% 44.6% 7.2% 5.2% 4.3% 3.9% 0.0% 0.0%   ROE %   -62.7% 196.9% 20.7% 13.9% 10.6% 8.7% 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 %   0.5% 22.9% 22.4% 23.7% 24.3% 24.3% 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, %   -24,874.3% 3,639.9% 1,686.9% 1,564.8% 1,495.3% 1,714.8% 0.0% 0.0%   Gearing %   20,002.7% 301.1% 305.0% 279.8% 269.9% 270.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 1.5% 1.5% 1.5% 1.6% 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   0.0 2.6 0.5 0.7 0.7 0.3 0.0 0.0   Current Ratio   0.0 2.6 0.5 0.7 0.7 0.3 0.0 0.0   Cash and cash equivalent   3.3 1,973.9 431.6 746.8 790.8 293.1 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   -12,411.2 1,216.4 -424.8 -294.5 -273.7 -664.8 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0