Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovkvarteret Krobi I 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   2.9% 2.5% 2.5% 3.6% 1.1% 1.0% 11.4% 9.0%   Credit score (0-100)   61 64 64 52 83 87 20 27   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 107.3 276.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.0 0.0 -139 -46.0 733 735 0.0 0.0   EBITDA   -10.0 0.0 -139 -46.0 733 735 0.0 0.0   EBIT   -10.0 0.0 1,958 -500 1,697 764 0.0 0.0   Pre-tax profit (PTP)   -10.0 119.3 1,957.6 -1,029.4 1,385.5 2,464.3 0.0 0.0   Net earnings   -7.8 93.1 1,525.6 -803.8 1,081.5 1,921.8 0.0 0.0   Pre-tax profit without non-rec. items   -10.0 119 1,958 -1,029 1,385 2,464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   3,039 6,548 19,604 19,150 20,114 20,143 0.0 0.0   Shareholders equity total   42.2 135 1,661 857 1,939 3,860 3,810 3,810   Interest-bearing liabilities   4,174 18,606 17,515 15,006 15,224 15,114 0.0 0.0   Balance sheet total (assets)   5,434 18,775 22,447 19,238 20,597 20,449 3,810 3,810   Net Debt   4,174 18,606 17,515 15,004 14,746 14,816 -3,810 -3,810     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -10.0 0.0 -139 -46.0 733 735 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 66.9% 0.0% 0.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   5,434 18,775 22,447 19,238 20,597 20,449 3,810 3,810   Balance sheet change%   0.0% 245.5% 19.6% -14.3% 7.1% -0.7% -81.4% 0.0%   Added value   -10.0 0.0 1,957.6 -500.0 1,697.2 763.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,039 3,509 13,056 -454 964 29 -20,143 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   100.0% 0.0% -1,406.8% 1,085.9% 231.5% 103.9% 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 %   -0.2% 1.0% 9.5% -2.3% 8.5% 14.5% 0.0% 0.0%   ROI %   -0.2% 1.0% 9.5% -2.5% 10.0% 15.8% 0.0% 0.0%   ROE %   -18.5% 104.9% 169.9% -63.8% 77.4% 66.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.8% 0.7% 7.4% 4.5% 9.4% 19.0% 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, %   -41,740.8% 0.0% -12,586.7% -32,583.6% 2,011.2% 2,016.4% 0.0% 0.0%   Gearing %   9,891.2% 13,751.7% 1,054.6% 1,750.7% 785.3% 391.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.3% 2.1% 3.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 0.7 0.2 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.7 0.2 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2.1 478.0 297.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -2,996.9 -6,388.4 -14,699.1 -6,130.9 -5,814.3 -3,686.6 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0