Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skanlog Gruppen 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 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.9% 0.9%   Bankruptcy risk   0.7% 0.0% 0.0% 3.7% 1.1% 0.6% 6.5% 6.5%   Credit score (0-100)   94 0 0 50 85 95 36 36   Credit rating   AA N/A N/A BBB A AA BBB BBB   Credit limit (kDKK)   14,611.4 24,598.7 30,752.2 0.0 30,656.6 74,540.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -157 -184 -96.0 -95.0 -170 783 0.0 0.0   EBITDA   -157 -184 -1,039 -95.0 -6,132 -1,937 0.0 0.0   EBIT   -157 -184 -1,039 -95.0 -6,132 -1,937 0.0 0.0   Pre-tax profit (PTP)   38,939.7 83,354.0 62,813.0 70,625.0 308,054.0 101,744.6 0.0 0.0   Net earnings   35,128.3 83,354.0 62,813.0 70,625.0 313,731.7 108,867.9 0.0 0.0   Pre-tax profit without non-rec. items   38,940 -184 -1,039 -95.0 308,054 101,745 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   45.5 0.0 0.0 0.0 1,000 1,000 0.0 0.0   Shareholders equity total   163,641 243,298 304,470 376,155 685,139 783,916 432,790 432,790   Interest-bearing liabilities   946 0.0 0.0 0.0 21,999 13,054 0.0 0.0   Balance sheet total (assets)   170,892 251,364 336,993 402,454 728,982 816,495 432,790 432,790   Net Debt   -3,105 0.0 0.0 0.0 -62,106 -60,776 -432,790 -432,790     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 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   -157 -184 -96.0 -95.0 -170 783 0.0 0.0   Gross profit growth   -60.0% -17.4% 47.8% 1.0% -78.6% 0.0% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   170,892 251,364 336,993 402,454 728,982 816,495 432,790 432,790   Balance sheet change%   12.9% 47.1% 34.1% 19.4% 81.1% 12.0% -47.0% 0.0%   Added value   -156.7 -184.0 -1,039.0 -95.0 -6,131.8 -1,937.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46 -46 0 0 1,000 0 -1,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 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% 1,082.3% 100.0% 3,613.9% -247.3% 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 %   24.2% -0.1% -0.4% -0.0% 60.0% 18.1% 0.0% 0.0%   ROI %   24.8% -0.1% -0.4% -0.0% 59.4% 18.0% 0.0% 0.0%   ROE %   23.9% 41.0% 22.9% 20.8% 59.1% 14.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   95.8% 100.0% 100.0% 100.0% 94.0% 96.0% 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, %   1,981.9% 0.0% 0.0% 0.0% 1,012.8% 3,137.3% 0.0% 0.0%   Gearing %   0.6% 0.0% 0.0% 0.0% 3.2% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.0% 0.0% 0.0% 194.1% 192.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 0.0 0.0 0.0 4.0 4.1 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 4.0 4.1 0.0 0.0   Cash and cash equivalent   4,051.1 0.0 0.0 0.0 84,105.0 73,830.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 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)   228.3 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   -1,980.4 0.0 0.0 0.0 47,294.3 27,369.7 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 2018/12 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -3,066 -969 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -3,066 -969 0 0   EBIT / employee   0 0 0 0 -3,066 -969 0 0   Net earnings / employee   0 0 0 0 156,866 54,434 0 0