Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IB SKUDE PETERSEN 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% 2.7% 2.7%   Bankruptcy risk   5.8% 5.0% 5.7% 6.3% 2.7% 2.2% 7.3% 6.9%   Credit score (0-100)   41 45 40 36 59 65 33 35   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   2,921 4,054 3,337 3,280 5,195 4,358 0.0 0.0   EBITDA   -61.0 910 21.0 326 1,272 761 0.0 0.0   EBIT   -84.0 803 -92.0 153 1,051 549 0.0 0.0   Pre-tax profit (PTP)   -105.0 827.0 -95.0 134.0 1,033.0 536.0 0.0 0.0   Net earnings   -66.0 728.0 -92.0 138.0 799.0 387.3 0.0 0.0   Pre-tax profit without non-rec. items   -105 827 -95.0 134 1,033 536 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   432 415 321 682 503 683 0.0 0.0   Shareholders equity total   444 1,172 908 946 1,745 1,883 1,533 1,533   Interest-bearing liabilities   14.0 131 20.0 433 70.0 262 0.0 0.0   Balance sheet total (assets)   1,775 3,652 3,259 4,003 4,792 4,690 1,533 1,533   Net Debt   -74.0 120 -293 398 -278 -185 -1,519 -1,519     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   2,921 4,054 3,337 3,280 5,195 4,358 0.0 0.0   Gross profit growth   -24.0% 38.8% -17.7% -1.7% 58.4% -16.1% -100.0% 0.0%   Employees   0 8 8 8 8 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 25.0% -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)   1,775 3,652 3,259 4,003 4,792 4,690 1,533 1,533   Balance sheet change%   -66.3% 105.7% -10.8% 22.8% 19.7% -2.1% -67.3% 0.0%   Added value   -61.0 910.0 21.0 326.0 1,224.0 760.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   65 259 -207 206 -408 -77 -707 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 -1.0 1.0 2.0 3.0 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 (%)   -2.9% 19.8% -2.8% 4.7% 20.2% 12.6% 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 %   -2.4% 30.7% -2.7% 4.2% 23.9% 11.6% 0.0% 0.0%   ROI %   -4.4% 88.3% -7.9% 11.9% 59.0% 25.6% 0.0% 0.0%   ROE %   -9.2% 90.1% -8.8% 14.9% 59.4% 21.4% 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 %   25.0% 32.1% 27.9% 23.6% 36.4% 40.1% 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, %   121.3% 13.2% -1,395.2% 122.1% -21.9% -24.3% 0.0% 0.0%   Gearing %   3.2% 11.2% 2.2% 45.8% 4.0% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 9.7% 4.0% 8.8% 7.2% 7.8% 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   1.0 1.3 1.2 1.1 1.4 1.5 0.0 0.0   Current Ratio   1.1 1.3 1.3 1.2 1.5 1.6 0.0 0.0   Cash and cash equivalent   88.0 11.0 313.0 35.0 348.0 446.3 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   82.0 815.0 630.0 481.0 1,360.0 1,507.3 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   0 114 3 41 153 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 114 3 41 159 76 0 0   EBIT / employee   0 100 -12 19 131 55 0 0   Net earnings / employee   0 91 -12 17 100 39 0 0