Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKYVIEW 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% 0.3% 0.3%   Bankruptcy risk   8.4% 1.7% 2.7% 1.0% 1.3% 1.2% 16.1% 16.1%   Credit score (0-100)   31 75 60 85 80 80 11 11   Credit rating   BB A BBB A A A BB BB   Credit limit (kDKK)   0.0 2.5 0.0 14.5 4.7 6.6 -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   0.0 312 304 445 584 630 0.0 0.0   EBITDA   0.0 312 304 445 584 630 0.0 0.0   EBIT   0.0 267 259 382 503 549 0.0 0.0   Pre-tax profit (PTP)   0.0 1,679.0 -2,118.0 223.0 186.0 69.1 0.0 0.0   Net earnings   0.0 1,653.0 -2,107.0 174.0 145.0 53.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,679 -2,118 223 186 69.1 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   0.0 11,298 11,254 20,275 20,193 20,110 0.0 0.0   Shareholders equity total   50.0 1,703 -404 -230 -85.0 -31.3 -81.3 -81.3   Interest-bearing liabilities   2,450 13,524 15,501 20,791 20,132 20,003 81.3 81.3   Balance sheet total (assets)   2,500 15,386 15,213 20,834 20,366 20,246 0.0 0.0   Net Debt   2,450 13,507 11,563 20,266 20,012 19,937 81.3 81.3     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   0.0 312 304 445 584 630 0.0 0.0   Gross profit growth   0.0% 0.0% -2.6% 46.4% 31.2% 7.9% -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)   2,500 15,386 15,213 20,834 20,366 20,246 0 0   Balance sheet change%   0.0% 515.4% -1.1% 36.9% -2.2% -0.6% -100.0% 0.0%   Added value   0.0 267.0 259.0 382.0 503.0 548.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 11,253 -89 8,958 -163 -164 -20,110 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 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 (%)   0.0% 85.6% 85.2% 85.8% 86.1% 87.0% 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 %   0.0% 20.4% 3.0% 2.8% 2.4% 2.7% 0.0% 0.0%   ROI %   0.0% 20.5% 3.0% 2.8% 2.4% 2.7% 0.0% 0.0%   ROE %   0.0% 188.6% -24.9% 1.0% 0.7% 0.3% 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 %   2.0% 11.1% -2.6% -1.1% -0.4% -0.2% -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, %   0.0% 4,329.2% 3,803.6% 4,554.2% 3,426.7% 3,163.2% 0.0% 0.0%   Gearing %   4,900.0% 794.1% -3,836.9% -9,039.6% -23,684.7% -63,929.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.9% 17.8% 1.6% 1.5% 2.4% 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 0.5 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.5 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 17.0 3,938.0 525.0 120.0 66.1 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   -2,450.0 -6,272.0 -4,557.0 -8,917.0 -9,516.0 -9,431.3 -40.6 -40.6   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   0 267 259 382 503 549 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 312 304 445 584 630 0 0   EBIT / employee   0 267 259 382 503 549 0 0   Net earnings / employee   0 1,653 -2,107 174 145 54 0 0