Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOV BOLIGUDLEJNING 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% 0.4% 0.4%   Bankruptcy risk   3.4% 2.4% 3.6% 2.9% 2.5% 2.6% 17.9% 17.7%   Credit score (0-100)   55 65 52 57 62 60 8 9   Credit rating   BBB BBB BBB BBB BBB BBB B B   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   92.7 198 124 106 128 93.3 0.0 0.0   EBITDA   92.7 198 124 106 128 93.3 0.0 0.0   EBIT   87.3 190 112 90.7 113 77.9 0.0 0.0   Pre-tax profit (PTP)   40.5 136.2 55.8 24.8 63.6 8.0 0.0 0.0   Net earnings   32.1 102.3 40.5 25.5 49.2 6.2 0.0 0.0   Pre-tax profit without non-rec. items   40.5 136 55.8 24.8 63.6 8.0 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   2,269 2,283 2,395 2,380 2,368 2,354 0.0 0.0   Shareholders equity total   61.0 163 204 229 279 285 245 245   Interest-bearing liabilities   2,136 2,026 2,083 2,096 2,012 2,001 0.0 0.0   Balance sheet total (assets)   2,284 2,302 2,401 2,414 2,385 2,373 245 245   Net Debt   2,136 2,026 2,083 2,096 2,012 2,001 -245 -245     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   92.7 198 124 106 128 93.3 0.0 0.0   Gross profit growth   8.3% 113.8% -37.5% -14.8% 21.2% -27.1% -100.0% 0.0%   Employees   0 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)   2,284 2,302 2,401 2,414 2,385 2,373 245 245   Balance sheet change%   72.3% 0.8% 4.3% 0.5% -1.2% -0.5% -89.7% 0.0%   Added value   92.7 198.2 123.9 105.6 128.0 93.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   939 6 100 -30 -27 -30 -2,354 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   94.2% 96.0% 90.5% 85.9% 88.3% 83.5% 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 %   4.8% 8.3% 4.8% 3.8% 4.7% 3.3% 0.0% 0.0%   ROI %   5.0% 8.7% 5.0% 3.9% 4.9% 3.4% 0.0% 0.0%   ROE %   71.4% 91.2% 22.1% 11.8% 19.4% 2.2% 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 %   2.7% 7.1% 8.5% 9.5% 11.7% 12.0% 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, %   2,303.9% 1,021.9% 1,680.4% 1,984.4% 1,571.6% 2,145.9% 0.0% 0.0%   Gearing %   3,499.0% 1,239.8% 1,021.4% 913.5% 722.2% 702.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.6% 2.7% 3.2% 2.4% 3.5% 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 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -431.2 -408.0 -480.2 -291.2 -303.5 -327.9 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   0 198 124 106 128 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 198 124 106 128 93 0 0   EBIT / employee   0 190 112 91 113 78 0 0   Net earnings / employee   0 102 41 26 49 6 0 0