Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SK SERVICE GREVE 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% 5.7% 5.7%   Bankruptcy risk   2.5% 4.2% 3.0% 11.2% 7.0% 4.8% 11.8% 11.8%   Credit score (0-100)   64 50 57 20 34 44 20 20   Credit rating   BBB BBB BBB BB BBB BBB 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)  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   1,542 2,607 2,370 2,792 10,372 11,103 0.0 0.0   EBITDA   559 859 1,635 37.2 207 597 0.0 0.0   EBIT   549 840 1,605 8.7 178 597 0.0 0.0   Pre-tax profit (PTP)   549.4 825.7 1,581.2 -13.1 156.0 552.9 0.0 0.0   Net earnings   426.6 641.0 1,228.6 -14.1 121.1 420.9 0.0 0.0   Pre-tax profit without non-rec. items   549 826 1,581 -13.1 156 553 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   57.0 86.0 56.7 28.2 0.0 0.0 0.0 0.0   Shareholders equity total   883 80.7 1,309 80.2 201 622 542 542   Interest-bearing liabilities   97.7 492 159 163 781 415 0.0 0.0   Balance sheet total (assets)   1,785 2,619 2,089 3,232 3,538 2,819 542 542   Net Debt   -1,479 -1,441 -704 -885 -745 -1,254 -542 -542     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   1,542 2,607 2,370 2,792 10,372 11,103 0.0 0.0   Gross profit growth   -5.7% 69.0% -9.1% 17.8% 271.4% 7.0% -100.0% 0.0%   Employees   3 3 3 9 25 39 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 177.8% 56.0% -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)   1,785 2,619 2,089 3,232 3,538 2,819 542 542   Balance sheet change%   -20.9% 46.8% -20.2% 54.7% 9.5% -20.3% -80.8% 0.0%   Added value   559.0 858.6 1,634.6 37.2 207.0 596.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   19 10 -59 -57 -56 0 0 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 (%)   35.6% 32.2% 67.7% 0.3% 1.7% 5.4% 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 %   27.2% 38.1% 68.2% 0.3% 5.3% 18.8% 0.0% 0.0%   ROI %   55.4% 108.0% 157.2% 1.0% 29.1% 59.1% 0.0% 0.0%   ROE %   46.4% 133.1% 176.8% -2.0% 86.0% 102.2% 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 %   49.5% 3.1% 62.7% 2.5% 5.7% 22.8% 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, %   -264.5% -167.8% -43.1% -2,380.5% -360.4% -210.2% 0.0% 0.0%   Gearing %   11.1% 610.2% 12.2% 203.7% 387.8% 66.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -0.4% 4.7% 7.4% 13.5% 4.8% 7.3% 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   1.9 1.0 2.6 1.0 1.1 1.3 0.0 0.0   Current Ratio   1.9 1.0 2.6 1.0 1.1 1.3 0.0 0.0   Cash and cash equivalent   1,576.4 1,933.2 863.3 1,048.7 1,525.7 1,669.4 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   825.7 -4.7 1,252.7 52.1 201.4 622.3 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   186 286 545 4 8 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   186 286 545 4 8 15 0 0   EBIT / employee   183 280 535 1 7 15 0 0   Net earnings / employee   142 214 410 -2 5 11 0 0