Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skanlux Ejendomme 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% 3.8% 3.8%   Bankruptcy risk   0.8% 0.6% 0.6% 0.5% 0.5% 0.4% 7.1% 7.1%   Credit score (0-100)   92 98 97 98 99 99 34 34   Credit rating   AA AA AA AA AAA AAA BBB BBB   Credit limit (kDKK)   595.3 1,846.8 3,033.1 3,432.1 4,327.6 4,901.6 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   3,726 4,002 8,795 8,943 9,941 10,876 0.0 0.0   EBITDA   3,726 4,002 8,795 8,943 9,317 10,408 0.0 0.0   EBIT   2,741 2,805 6,980 6,465 6,547 8,942 0.0 0.0   Pre-tax profit (PTP)   1,637.4 1,238.4 5,354.5 4,496.0 11,184.5 5,337.4 0.0 0.0   Net earnings   1,277.2 963.4 4,184.9 3,506.9 8,735.5 4,171.8 0.0 0.0   Pre-tax profit without non-rec. items   1,637 1,238 5,354 4,496 11,184 5,337 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   60,727 75,303 124,496 137,267 152,360 152,029 0.0 0.0   Shareholders equity total   3,698 16,661 26,846 30,353 39,089 43,260 43,125 43,125   Interest-bearing liabilities   51,649 58,677 95,859 109,505 108,909 119,260 0.0 0.0   Balance sheet total (assets)   65,395 76,567 127,589 143,860 154,661 168,836 43,125 43,125   Net Debt   48,039 57,702 95,752 109,406 108,909 119,260 -43,125 -43,125     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   3,726 4,002 8,795 8,943 9,941 10,876 0.0 0.0   Gross profit growth   12.8% 7.4% 119.7% 1.7% 11.2% 9.4% -100.0% 0.0%   Employees   0 0 0 0 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)   65,395 76,567 127,589 143,860 154,661 168,836 43,125 43,125   Balance sheet change%   59.5% 17.1% 66.6% 12.8% 7.5% 9.2% -74.5% 0.0%   Added value   3,726.2 4,002.3 8,794.6 8,942.8 9,025.5 10,407.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20,681 13,380 47,378 10,292 12,323 -1,797 -152,029 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  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 (%)   73.6% 70.1% 79.4% 72.3% 65.9% 82.2% 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 %   5.2% 4.0% 6.9% 4.8% 9.3% 5.6% 0.0% 0.0%   ROI %   5.8% 4.3% 7.1% 4.9% 9.5% 5.7% 0.0% 0.0%   ROE %   41.7% 9.5% 19.2% 12.3% 25.2% 10.1% 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 %   5.7% 21.8% 21.1% 21.1% 25.3% 25.6% 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, %   1,289.2% 1,441.7% 1,088.8% 1,223.4% 1,168.9% 1,145.9% 0.0% 0.0%   Gearing %   1,396.7% 352.2% 357.1% 360.8% 278.6% 275.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.8% 2.1% 2.0% 2.5% 3.2% 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   0.2 0.1 0.2 0.0 0.2 0.4 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.3 0.2 0.4 0.0 0.0   Cash and cash equivalent   3,610.1 974.6 107.3 99.2 0.0 0.0 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   -14,358.1 -10,036.4 -13,630.7 -12,616.3 -12,466.8 -16,206.5 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 2018/12 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 0 0 0 9,025 10,408 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 9,317 10,408 0 0   EBIT / employee   0 0 0 0 6,547 8,942 0 0   Net earnings / employee   0 0 0 0 8,735 4,172 0 0