Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SK MASKIN HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 3.0% 3.2% 5.1% 4.0% 4.3% 11.2% 11.0%   Credit score (0-100)   62 57 54 42 48 48 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   270 228 258 300 311 252 0.0 0.0   EBITDA   270 221 258 -50.2 251 192 0.0 0.0   EBIT   183 135 174 -134 170 117 0.0 0.0   Pre-tax profit (PTP)   176.3 163.0 198.9 -210.3 187.1 162.3 0.0 0.0   Net earnings   137.1 126.8 155.1 -164.9 145.5 126.1 0.0 0.0   Pre-tax profit without non-rec. items   176 163 199 -210 187 162 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,463 1,379 1,295 1,211 1,124 1,050 0.0 0.0   Shareholders equity total   1,829 1,855 1,910 1,646 1,691 1,717 1,117 1,117   Interest-bearing liabilities   384 337 290 243 201 157 0.0 0.0   Balance sheet total (assets)   2,320 2,360 2,352 1,961 1,987 1,993 1,117 1,117   Net Debt   -242 -502 -630 -280 -467 -636 -1,117 -1,117     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   270 228 258 300 311 252 0.0 0.0   Gross profit growth   6.6% -15.7% 13.3% 16.3% 3.7% -19.0% -100.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   2,320 2,360 2,352 1,961 1,987 1,993 1,117 1,117   Balance sheet change%   1.3% 1.7% -0.3% -16.7% 1.3% 0.3% -44.0% 0.0%   Added value   269.8 221.2 257.7 -50.2 254.0 192.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -123 -170 -168 -168 -168 -150 -1,050 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   67.8% 59.5% 67.5% -44.7% 54.7% 46.5% 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 %   7.9% 7.2% 8.7% -6.2% 10.0% 8.7% 0.0% 0.0%   ROI %   8.3% 7.7% 9.4% -6.6% 10.4% 9.2% 0.0% 0.0%   ROE %   7.6% 6.9% 8.2% -9.3% 8.7% 7.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   78.8% 78.6% 81.2% 83.9% 85.1% 86.1% 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, %   -89.8% -226.8% -244.4% 558.8% -185.9% -331.2% 0.0% 0.0%   Gearing %   21.0% 18.2% 15.2% 14.8% 11.9% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.6% 2.2% 28.6% 4.6% 6.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   5.6 4.6 5.3 6.3 6.3 5.8 0.0 0.0   Current Ratio   5.6 4.6 5.3 6.3 6.3 5.8 0.0 0.0   Cash and cash equivalent   626.4 839.1 920.2 523.9 667.7 793.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   203.0 233.2 93.1 235.0 301.8 303.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 221 0 -50 254 192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 221 0 -50 251 192 0 0   EBIT / employee   0 135 0 -134 170 117 0 0   Net earnings / employee   0 127 0 -165 145 126 0 0