Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovlunde Bycenter Lejl. 41 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2024/3 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   7.0% 11.3% 2.0% 1.9% 1.5% 4.6% 8.3% 8.3%   Credit score (0-100)   36 23 68 69 75 45 30 30   Credit rating   BBB BB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.6 6.3 96.9 0.0 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 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -6.0 -6.5 -8.7 -20.1 -196 5,561 0.0 0.0   EBITDA   -6.0 -6.5 -8.7 -20.1 -196 5,561 0.0 0.0   EBIT   -6.0 -6.5 17,633 9,282 12,597 -17,466 0.0 0.0   Pre-tax profit (PTP)   -6.0 -6.5 17,633.1 8,947.4 11,394.4 -23,158.6 0.0 0.0   Net earnings   -4.7 -5.0 13,754.1 6,979.4 8,877.0 -19,190.8 0.0 0.0   Pre-tax profit without non-rec. items   -6.0 -6.5 17,633 8,947 11,394 -23,159 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 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 32,698 54,879 130,992 108,000 0.0 0.0   Shareholders equity total   495 490 14,244 21,224 30,101 14,789 14,289 14,289   Interest-bearing liabilities   2,550 0.0 0.0 13,122 59,325 91,683 0.0 0.0   Balance sheet total (assets)   3,050 1,245 49,672 55,936 132,526 113,755 14,289 14,289   Net Debt   2,501 -42.4 -33.7 13,119 58,799 86,409 -14,289 -14,289     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2024/3 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   -6.0 -6.5 -8.7 -20.1 -196 5,561 0.0 0.0   Gross profit growth   0.0% -7.6% -34.9% -130.0% -875.5% 0.0% -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)   3,050 1,245 49,672 55,936 132,526 113,755 14,289 14,289   Balance sheet change%   0.0% -59.2% 3,888.8% 12.6% 136.9% -14.2% -87.4% 0.0%   Added value   -6.0 -6.5 17,633.3 9,282.1 12,596.6 -17,465.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 32,698 22,182 76,112 -22,992 -108,000 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2024/3 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 (%)   100.0% 100.0% -202,216.5% -46,271.9% -6,437.4% -314.1% 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% -0.3% 69.3% 17.6% 13.4% -14.2% 0.0% 0.0%   ROI %   -0.2% -0.4% 102.7% 25.1% 18.3% -16.8% 0.0% 0.0%   ROE %   -0.9% -1.0% 186.7% 39.4% 34.6% -85.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   16.2% 39.4% 28.7% 37.9% 22.7% 13.1% 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, %   -41,638.8% 655.3% 386.8% -65,399.3% -30,049.2% 1,553.8% 0.0% 0.0%   Gearing %   514.8% 0.0% 0.0% 61.8% 197.1% 619.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.1% 3.3% 7.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 1.1 0.0 0.0 1.7 0.0 0.0   Current Ratio   1.2 1.6 1.1 0.0 0.0 1.5 0.0 0.0   Cash and cash equivalent   48.8 42.4 33.7 2.9 525.7 5,274.1 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 2024/3 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   495.3 490.3 1,163.4 -27,810.2 -92,528.0 1,825.4 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 2024/3 2024e N/A 2025e 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