Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANDERBORG PRODUKT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7%   Bankruptcy risk   1.5% 1.3% 1.0% 0.9% 0.8% 0.6% 8.4% 8.1%   Credit score (0-100)   78 83 88 89 92 96 2 2   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   8.9 63.4 322.1 367.0 948.4 1,344.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,160 3,830 4,697 3,599 7,955 9,352 0.0 0.0   EBITDA   2,418 2,065 2,696 1,548 5,434 5,640 0.0 0.0   EBIT   1,996 1,692 2,272 1,053 4,838 4,803 0.0 0.0   Pre-tax profit (PTP)   1,639.3 1,414.7 2,054.2 876.7 4,655.5 4,781.7 0.0 0.0   Net earnings   1,276.5 1,193.0 1,599.4 648.0 3,624.2 3,949.8 0.0 0.0   Pre-tax profit without non-rec. items   1,639 1,415 2,054 877 4,656 4,782 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   5,148 5,677 5,994 5,947 7,037 10,046 0.0 0.0   Shareholders equity total   1,008 2,095 3,495 3,742 7,167 10,117 8,617 8,617   Interest-bearing liabilities   7,312 6,423 4,908 5,047 2,597 2,516 0.0 0.0   Balance sheet total (assets)   10,128 10,883 10,944 10,624 13,097 16,044 8,617 8,617   Net Debt   7,227 6,318 4,538 5,000 2,546 2,470 -8,617 -8,617     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   4,160 3,830 4,697 3,599 7,955 9,352 0.0 0.0   Gross profit growth   19.9% -7.9% 22.6% -23.4% 121.0% 17.6% -100.0% 0.0%   Employees   0 4 4 4 5 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 20.0% -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)   10,128 10,883 10,944 10,624 13,097 16,044 8,617 8,617   Balance sheet change%   2.0% 7.4% 0.6% -2.9% 23.3% 22.5% -46.3% 0.0%   Added value   1,996.0 1,691.9 2,272.0 1,053.1 4,838.0 4,802.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -528 155 -107 -542 495 2,171 -10,046 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   48.0% 44.2% 48.4% 29.3% 60.8% 51.4% 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 %   19.9% 16.1% 20.8% 9.8% 40.8% 33.0% 0.0% 0.0%   ROI %   22.1% 19.1% 25.5% 11.6% 49.0% 40.6% 0.0% 0.0%   ROE %   174.3% 76.9% 57.2% 17.9% 66.4% 45.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   10.0% 19.3% 31.9% 35.2% 54.7% 63.1% 100.0% 50.0%   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, %   299.0% 305.9% 168.3% 323.0% 46.9% 43.8% 0.0% 0.0%   Gearing %   725.5% 306.6% 140.5% 134.8% 36.2% 24.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 4.0% 3.8% 3.5% 4.8% 0.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.9 0.6 0.9 0.4 0.9 0.8 0.0 0.0   Current Ratio   2.4 1.6 1.6 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   84.7 104.9 369.7 46.5 51.0 45.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   2,868.8 1,852.3 1,905.3 1,562.6 1,800.7 1,453.0 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 423 568 263 968 800 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 516 674 387 1,087 940 0 0   EBIT / employee   0 423 568 263 968 800 0 0   Net earnings / employee   0 298 400 162 725 658 0 0