Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVBJERG 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 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   1.5% 1.8% 1.3% 1.0% 1.5% 1.5% 7.1% 7.1%   Credit score (0-100)   78 73 79 84 75 76 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   45.3 5.5 90.9 465.2 26.8 41.1 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   667 806 834 1,239 436 765 0.0 0.0   EBITDA   667 255 384 897 102 518 0.0 0.0   EBIT   570 136 229 730 -75.1 329 0.0 0.0   Pre-tax profit (PTP)   9,635.5 -50.1 163.6 622.9 -178.7 60.9 0.0 0.0   Net earnings   9,560.1 -62.7 117.3 496.4 -174.8 19.8 0.0 0.0   Pre-tax profit without non-rec. items   9,635 -50.1 164 623 -179 60.9 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   10,577 11,600 13,205 12,874 14,446 14,463 0.0 0.0   Shareholders equity total   10,120 8,057 8,175 8,671 8,382 8,343 8,202 8,202   Interest-bearing liabilities   7,116 6,714 6,444 5,496 5,240 5,034 0.0 0.0   Balance sheet total (assets)   20,487 17,969 17,510 16,542 16,911 16,806 8,202 8,202   Net Debt   6,942 4,587 5,443 4,090 4,991 4,760 -8,202 -8,202     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   667 806 834 1,239 436 765 0.0 0.0   Gross profit growth   603.4% 20.9% 3.5% 48.5% -64.8% 75.6% -100.0% 0.0%   Employees   0 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)   20,487 17,969 17,510 16,542 16,911 16,806 8,202 8,202   Balance sheet change%   269.7% -12.3% -2.6% -5.5% 2.2% -0.6% -51.2% 0.0%   Added value   570.0 136.4 228.7 729.7 -75.1 328.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,994 904 1,450 -499 1,395 -173 -14,463 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 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 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 (%)   85.5% 16.9% 27.4% 58.9% -17.2% 43.0% 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 %   76.6% 0.9% 2.0% 4.9% -0.1% 2.0% 0.0% 0.0%   ROI %   98.3% 1.0% 2.3% 5.7% -0.1% 2.4% 0.0% 0.0%   ROE %   179.0% -0.7% 1.4% 5.9% -2.1% 0.2% 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 %   49.4% 44.8% 46.7% 52.4% 49.6% 49.6% 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, %   1,041.1% 1,796.1% 1,417.8% 455.9% 4,883.2% 918.3% 0.0% 0.0%   Gearing %   70.3% 83.3% 78.8% 63.4% 62.5% 60.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 3.1% 2.8% 3.7% 3.0% 5.2% 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   2.9 1.4 0.8 0.7 0.1 0.1 0.0 0.0   Current Ratio   2.9 1.4 0.8 0.7 0.1 0.1 0.0 0.0   Cash and cash equivalent   174.7 2,127.4 1,000.3 1,405.3 249.1 274.1 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 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   6,436.3 1,129.4 -658.3 -674.7 -2,706.7 -2,924.7 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   0 136 229 730 -75 329 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 255 384 897 102 518 0 0   EBIT / employee   0 136 229 730 -75 329 0 0   Net earnings / employee   0 -63 117 496 -175 20 0 0