Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skårup Mellemvej 10 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   1.5% 1.5% 1.0% 1.2% 4.2% 2.3% 11.9% 11.7%   Credit score (0-100)   77 78 86 81 48 64 20 20   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   3.7 6.7 99.3 39.1 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   844 638 780 396 304 231 0.0 0.0   EBITDA   842 582 734 395 304 231 0.0 0.0   EBIT   744 479 677 339 -595 195 0.0 0.0   Pre-tax profit (PTP)   564.6 303.8 558.3 227.8 -362.9 -96.8 0.0 0.0   Net earnings   439.9 193.0 423.8 165.8 -480.3 -82.1 0.0 0.0   Pre-tax profit without non-rec. items   565 304 558 228 -363 -96.8 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   6,883 6,857 6,950 6,894 5,995 5,958 0.0 0.0   Shareholders equity total   490 683 1,107 1,273 792 710 660 660   Interest-bearing liabilities   6,699 6,671 6,540 6,123 5,507 5,647 0.0 0.0   Balance sheet total (assets)   7,348 7,482 7,807 7,483 6,437 6,384 660 660   Net Debt   6,256 6,046 5,683 5,534 5,065 5,246 -660 -660     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   844 638 780 396 304 231 0.0 0.0   Gross profit growth   0.0% -24.4% 22.2% -49.2% -23.2% -24.1% -100.0% 0.0%   Employees   0 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,348 7,482 7,807 7,483 6,437 6,384 660 660   Balance sheet change%   0.0% 1.8% 4.3% -4.1% -14.0% -0.8% -89.7% 0.0%   Added value   842.1 581.5 733.7 395.3 -538.4 231.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,785 -128 37 -113 -1,798 -73 -5,958 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 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 (%)   88.2% 75.1% 86.9% 85.6% -195.4% 84.2% 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 %   10.1% 6.5% 8.9% 4.4% -2.8% 3.1% 0.0% 0.0%   ROI %   10.3% 6.6% 9.0% 4.5% -2.9% 3.1% 0.0% 0.0%   ROE %   89.8% 32.9% 47.4% 13.9% -46.5% -10.9% 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 %   6.7% 9.1% 14.2% 17.0% 12.3% 11.1% 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, %   742.9% 1,039.6% 774.7% 1,400.0% 1,664.3% 2,269.9% 0.0% 0.0%   Gearing %   1,367.4% 976.8% 590.9% 481.2% 695.2% 795.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 2.6% 1.8% 1.8% 2.9% 5.2% 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   1.5 0.3 0.4 0.3 0.3 0.2 0.0 0.0   Current Ratio   1.5 0.3 0.4 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   443.5 625.1 856.5 589.2 441.7 401.0 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   156.4 -1,467.3 -1,315.7 -1,259.4 -1,314.7 -1,449.3 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   0 582 734 395 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 582 734 395 0 0 0 0   EBIT / employee   0 479 677 339 0 0 0 0   Net earnings / employee   0 193 424 166 0 0 0 0