Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skanlog Gruppen ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.9% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.9% 0.5% 0.5% 29.4% 29.0% 18.4% 18.4%   Credit score (0-100)   0 90 99 99 2 2 7 7   Credit rating   N/A A AAA AAA C B B B   Credit limit (kDKK)   0.0 11,222.1 19,052.1 23,206.7 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 768,188 701,118 700,822 0 0 0 0   Gross profit   0.0 231,490 240,493 247,326 0.0 0.0 0.0 0.0   EBITDA   0.0 26,124 32,553 60,821 0.0 0.0 0.0 0.0   EBIT   0.0 -30,923 14,979 20,489 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -34,684.6 13,405.2 48,136.9 0.0 0.0 0.0 0.0   Net earnings   0.0 -27,076.7 7,329.9 35,616.1 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -34,685 13,405 48,137 0.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 341,981 365,280 362,087 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 127,569 131,488 165,576 0.0 0.0 0.0 0.0   Interest-bearing liabilities   0.0 366,672 378,911 304,934 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 652,873 652,989 602,595 0.0 0.0 0.0 0.0   Net Debt   0.0 339,197 354,764 280,741 0.0 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 768,188 701,118 700,822 0 0 0 0   Net sales growth   0.0% 0.0% -8.7% -0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 231,490 240,493 247,326 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 3.9% 2.8% -100.0% 0.0% 0.0% 0.0%   Employees   0 462 479 441 0 0 0 0   Employee growth %   0.0% 0.0% 3.7% -7.9% -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)   0 652,873 652,989 602,595 0 0 0 0   Balance sheet change%   0.0% 0.0% 0.0% -7.7% -100.0% 0.0% 0.0% 0.0%   Added value   0.0 26,123.6 32,552.9 60,821.0 40,332.0 0.0 0.0 0.0   Added value %   0.0% 3.4% 4.6% 8.7% 0.0% 0.0% 0.0% 0.0%   Investments   0 332,090 -9,956 -68,872 -368,214 0 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 0.0 0.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 3.4% 4.6% 8.7% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% -4.0% 2.1% 2.9% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -13.4% 6.2% 8.3% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% -3.5% 1.0% 5.1% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 3.9% 3.6% 10.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -4.5% 1.9% 6.9% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -2.4% 3.3% 8.7% 0.0% 0.0% 0.0% 0.0%   ROI %   0.0% -3.1% 4.6% 10.8% 0.0% 0.0% 0.0% 0.0%   ROE %   0.0% -21.4% 5.7% 24.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 19.5% 20.1% 27.6% 0.0% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 67.2% 72.6% 60.7% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 63.7% 69.2% 57.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 1,298.4% 1,089.8% 461.6% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 287.4% 288.2% 184.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 10.2% 2.9% 1.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.7 0.7 0.9 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.7 0.7 0.9 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 27,475.4 24,146.7 24,193.3 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 57.6 64.0 57.8 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 50.4 66.5 56.7 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 24.3% 24.1% 21.8% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -89,493.6 -89,105.6 -32,524.2 0.0 0.0 0.0 0.0   Net working capital %   0.0% -11.6% -12.7% -4.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 1,663 1,464 1,589 0 0 0 0   Added value / employee   0 57 68 138 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 57 68 138 0 0 0 0   EBIT / employee   0 -67 31 46 0 0 0 0   Net earnings / employee   0 -59 15 81 0 0 0 0