Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKS HOLDING ODDER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

/mount/enginehtml/companyviews/145/357927/images/sales_and_ebit_percent_last-year_2021.png?v=1749174045648 /mount/enginehtml/companyviews/145/357927/images/sales_and_ebit_percent_last-year_2022.png?v=1749174045653   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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   10.4% 12.7% 10.2% 16.6% 10.7% 10.0% 17.5% 17.5%   Credit score (0-100)   25 18 23 10 22 25 9 9   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   198 43.2 152 -24.1 -29.3 -23.9 0.0 0.0   EBITDA   106 11.4 28.5 -50.1 -29.3 -23.9 0.0 0.0   EBIT   106 11.4 28.5 -50.1 -29.3 -23.9 0.0 0.0   Pre-tax profit (PTP)   114.7 35.7 50.2 -41.1 -12.0 -1.8 0.0 0.0   Net earnings   87.2 28.5 44.0 -45.6 -12.0 -1.8 0.0 0.0   Pre-tax profit without non-rec. items   115 35.7 50.2 -41.1 -12.0 -1.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   148 176 220 174 163 161 18.3 18.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   198 223 253 186 171 170 18.3 18.3   Net Debt   -24.7 -130 -135 -59.3 -24.1 -6.2 -18.3 -18.3     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   198 43.2 152 -24.1 -29.3 -23.9 0.0 0.0   Gross profit growth   217.0% -78.2% 251.8% 0.0% -21.6% 18.3% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   198 223 253 186 171 170 18 18   Balance sheet change%   143.2% 13.0% 13.2% -26.6% -8.1% -0.4% -89.2% 0.0%   Added value   106.3 11.4 28.5 -50.1 -29.3 -23.9 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 0 0 0 0 0 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 -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 (%)   53.7% 26.4% 18.7% 207.9% 100.0% 100.0% 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 %   82.5% 17.5% 22.1% -18.1% -6.5% -1.0% 0.0% 0.0%   ROI %   110.7% 22.8% 26.6% -20.1% -6.9% -1.1% 0.0% 0.0%   ROE %   83.9% 17.6% 22.2% -23.1% -7.1% -1.1% 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 %   74.7% 78.9% 87.1% 94.0% 95.3% 94.7% 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, %   -23.2% -1,135.9% -474.6% 118.4% 82.3% 26.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   8.8 5.2 7.5 11.9 12.5 8.5 0.0 0.0   Current Ratio   8.8 5.2 7.5 11.9 12.5 8.5 0.0 0.0   Cash and cash equivalent   24.7 129.9 135.3 59.3 24.1 6.2 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   175.0 167.0 184.3 121.8 92.2 68.3 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   106 11 29 -50 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   106 11 29 -50 0 0 0 0   EBIT / employee   106 11 29 -50 0 0 0 0   Net earnings / employee   87 28 44 -46 0 0 0 0