Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVNÆS KARTOFLER 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  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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   0.6% 0.5% 2.7% 0.6% 0.5% 0.6% 7.7% 7.7%   Credit score (0-100)   97 99 59 97 98 96 32 32   Credit rating   AA AAA BBB AA AA AA BB BB   Credit limit (kDKK)   2,562.2 3,348.2 0.0 2,441.1 2,671.5 4,756.7 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   12,248 14,627 3,556 13,696 13,736 27,805 0.0 0.0   EBITDA   11,127 10,831 -86.8 8,653 9,066 22,615 0.0 0.0   EBIT   10,527 7,780 -3,337 5,115 5,492 18,834 0.0 0.0   Pre-tax profit (PTP)   10,042.9 9,071.9 -4,370.5 4,965.2 5,821.7 21,386.7 0.0 0.0   Net earnings   7,779.4 7,556.0 -3,402.2 4,242.2 4,887.8 17,508.3 0.0 0.0   Pre-tax profit without non-rec. items   10,043 9,072 -4,371 4,965 5,822 21,387 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   46,351 48,926 47,724 46,488 45,152 45,276 0.0 0.0   Shareholders equity total   19,995 27,551 19,148 20,191 22,078 36,387 21,531 21,531   Interest-bearing liabilities   45,028 39,544 46,423 45,699 47,188 33,064 0.0 0.0   Balance sheet total (assets)   78,288 83,802 81,241 83,808 84,261 90,460 21,531 21,531   Net Debt   45,025 39,543 46,423 45,699 47,188 33,064 -21,531 -21,531     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   12,248 14,627 3,556 13,696 13,736 27,805 0.0 0.0   Gross profit growth   6.9% 19.4% -75.7% 285.2% 0.3% 102.4% -100.0% 0.0%   Employees   0 0 0 0 0 13 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)   78,288 83,802 81,241 83,808 84,261 90,460 21,531 21,531   Balance sheet change%   24.8% 7.0% -3.1% 3.2% 0.5% 7.4% -76.2% 0.0%   Added value   11,127.2 10,831.4 -86.8 8,652.7 9,029.8 22,615.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,686 -477 -4,452 -4,773 -4,911 -3,658 -45,276 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 -1.0 1.0 2.0 3.0 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 (%)   85.9% 53.2% -93.8% 37.3% 40.0% 67.7% 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 %   14.6% 12.4% -3.9% 7.2% 8.5% 25.9% 0.0% 0.0%   ROI %   17.0% 14.1% -4.5% 8.2% 9.6% 29.4% 0.0% 0.0%   ROE %   48.3% 31.8% -14.6% 21.6% 23.1% 59.9% 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 %   25.5% 32.9% 23.6% 24.1% 26.2% 40.2% 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, %   404.6% 365.1% -53,478.6% 528.1% 520.5% 146.2% 0.0% 0.0%   Gearing %   225.2% 143.5% 242.4% 226.3% 213.7% 90.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 2.4% 2.6% 2.2% 2.9% 3.0% 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   0.1 0.1 0.2 0.2 0.3 0.2 0.0 0.0   Current Ratio   1.1 1.2 1.0 1.1 1.4 1.7 0.0 0.0   Cash and cash equivalent   3.0 0.8 0.0 0.0 0.0 0.0 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   1,321.5 4,537.6 957.4 1,474.8 7,120.3 11,459.6 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  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 0 0 0 0 1,740 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,740 0 0   EBIT / employee   0 0 0 0 0 1,449 0 0   Net earnings / employee   0 0 0 0 0 1,347 0 0