Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovby Udlejningsejendomme ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2.6% 1.9% 1.8% 1.9% 2.1% 1.3% 5.3% 5.2%   Credit score (0-100)   63 71 71 68 67 79 16 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.4 0.8 0.4 0.1 23.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   421 426 852 755 511 712 0.0 0.0   EBITDA   421 397 852 733 511 712 0.0 0.0   EBIT   292 246 498 379 168 452 0.0 0.0   Pre-tax profit (PTP)   242.1 132.6 338.5 296.7 49.4 191.2 0.0 0.0   Net earnings   198.5 90.1 261.5 196.5 29.1 138.0 0.0 0.0   Pre-tax profit without non-rec. items   242 133 338 268 49.4 191 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   3,359 5,086 5,284 5,371 5,364 5,796 0.0 0.0   Shareholders equity total   1,040 1,130 1,392 1,588 1,618 1,756 1,706 1,706   Interest-bearing liabilities   1,907 3,958 3,567 3,385 3,570 4,191 0.0 0.0   Balance sheet total (assets)   3,414 5,172 5,309 5,430 5,415 6,125 1,706 1,706   Net Debt   1,907 3,956 3,567 3,385 3,570 4,191 -1,706 -1,706     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   421 426 852 755 511 712 0.0 0.0   Gross profit growth   0.0% 1.1% 100.2% -11.4% -32.3% 39.4% -100.0% 0.0%   Employees   1 1 1 1 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)   3,414 5,172 5,309 5,430 5,415 6,125 1,706 1,706   Balance sheet change%   0.0% 51.5% 2.7% 2.3% -0.3% 13.1% -72.2% 0.0%   Added value   291.9 245.7 497.8 379.5 167.6 451.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,230 1,576 -157 -266 -351 172 -5,796 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   69.4% 57.7% 58.4% 50.2% 32.8% 63.4% 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 %   8.6% 5.7% 9.5% 7.1% 3.1% 8.0% 0.0% 0.0%   ROI %   9.8% 6.1% 9.8% 7.6% 3.3% 8.3% 0.0% 0.0%   ROE %   19.1% 8.3% 20.7% 13.2% 1.8% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   30.5% 21.9% 26.2% 29.3% 29.9% 28.7% 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, %   452.9% 997.2% 418.5% 461.9% 698.5% 588.2% 0.0% 0.0%   Gearing %   183.2% 350.1% 256.2% 213.1% 220.7% 238.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 3.9% 4.2% 3.2% 3.4% 7.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.0 0.0 0.0 0.2 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.0 0.0 0.2 0.0 0.0   Cash and cash equivalent   0.0 1.7 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -1,087.9 -1,366.2 -1,575.0 -1,928.5 -2,064.5 -1,621.7 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   292 246 498 379 168 452 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   421 397 852 733 511 712 0 0   EBIT / employee   292 246 498 379 168 452 0 0   Net earnings / employee   199 90 261 197 29 138 0 0