Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAWBO EJENDOM 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.3% 1.4% 1.5% 1.3% 1.5% 7.7% 7.7%   Credit score (0-100)   80 81 78 74 79 74 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   986.0 1,753.5 874.9 445.4 1,613.5 543.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -38.4 -41.7 -43.0 -72.4 -184 -335 0.0 0.0   EBITDA   -513 -369 -337 -322 -459 -597 0.0 0.0   EBIT   -513 -369 -337 -322 -459 -597 0.0 0.0   Pre-tax profit (PTP)   7,708.1 20,674.8 27,562.3 44,777.3 55,681.6 80,833.2 0.0 0.0   Net earnings   8,816.3 21,284.9 27,645.4 44,668.8 58,201.0 81,629.1 0.0 0.0   Pre-tax profit without non-rec. items   7,708 20,675 27,562 44,777 55,682 80,833 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   108,911 123,365 125,487 144,669 158,201 181,629 36,579 36,579   Interest-bearing liabilities   103,289 95,994 123,195 147,771 178,861 177,723 0.0 0.0   Balance sheet total (assets)   213,946 219,639 248,961 292,795 337,435 360,664 36,579 36,579   Net Debt   33,722 45,090 71,266 63,349 97,754 92,008 -36,579 -36,579     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -38.4 -41.7 -43.0 -72.4 -184 -335 0.0 0.0   Gross profit growth   3.2% -8.4% -3.3% -68.4% -154.4% -81.7% 0.0% 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)   213,946 219,639 248,961 292,795 337,435 360,664 36,579 36,579   Balance sheet change%   -1.4% 2.7% 13.4% 17.6% 15.2% 6.9% -89.9% 0.0%   Added value   -513.4 -369.2 -336.8 -322.4 -459.2 -597.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   1,336.7% 886.3% 783.0% 445.2% 249.3% 178.4% 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 %   8.7% 16.4% 13.9% 18.8% 22.4% 26.3% 0.0% 0.0%   ROI %   8.8% 16.5% 13.9% 18.8% 22.5% 26.4% 0.0% 0.0%   ROE %   7.7% 18.3% 22.2% 33.1% 38.4% 48.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   50.9% 56.2% 50.4% 49.4% 46.9% 50.4% 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, %   -6,568.3% -12,214.6% -21,162.3% -19,648.5% -21,286.0% -15,405.1% 0.0% 0.0%   Gearing %   94.8% 77.8% 98.2% 102.1% 113.1% 97.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 15.0% 4.6% 4.5% 9.2% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.4 1.4 1.3 0.9 0.8 0.7 0.0 0.0   Current Ratio   1.4 1.4 1.3 0.9 0.8 0.7 0.0 0.0   Cash and cash equivalent   69,566.9 50,903.2 51,928.3 84,422.0 81,106.8 85,714.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -30,673.3 -12,846.6 -9,578.0 -91,672.4 -119,818.0 -130,704.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -513 -369 -337 -322 -459 -597 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -513 -369 -337 -322 -459 -597 0 0   EBIT / employee   -513 -369 -337 -322 -459 -597 0 0   Net earnings / employee   8,816 21,285 27,645 44,669 58,201 81,629 0 0