Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skagen SSB 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.4% 2.0% 2.1% 2.0% 0.9% 0.6% 6.6% 6.6%   Credit score (0-100)   79 70 68 67 90 97 36 36   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   307.8 1.7 2.2 3.5 4,675.6 6,770.2 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 2019/12 2020 2020/12 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   134,840 0.0 0.0 0.0 111,108 161,696 0.0 0.0   EBITDA   15,174 6,413 11,577 11,000 15,747 9,133 0.0 0.0   EBIT   10,151 6,413 11,577 11,000 13,246 7,630 0.0 0.0   Pre-tax profit (PTP)   9,874.8 4,736.0 9,103.0 8,820.0 13,107.3 7,969.1 0.0 0.0   Net earnings   7,687.1 4,736.0 9,103.0 8,820.0 10,207.9 6,197.2 0.0 0.0   Pre-tax profit without non-rec. items   9,875 6,413 11,577 11,000 13,107 7,969 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   12,010 0.0 0.0 0.0 3,600 2,699 0.0 0.0   Shareholders equity total   14,761 14,497 23,600 32,419 32,627 28,825 13,625 13,625   Interest-bearing liabilities   5,155 0.0 0.0 0.0 35,999 20,362 0.0 0.0   Balance sheet total (assets)   44,621 41,362 58,894 52,267 85,936 75,187 13,625 13,625   Net Debt   5,071 0.0 0.0 0.0 33,672 11,636 -13,625 -13,625     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   134,840 0.0 0.0 0.0 111,108 161,696 0.0 0.0   Gross profit growth   -25.1% -100.0% 0.0% 0.0% 0.0% 45.5% -100.0% 0.0%   Employees   153 181 158 135 147 205 0 0   Employee growth %   -31.1% 18.3% -12.7% -14.6% 8.9% 39.5% -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)   44,621 41,362 58,894 52,267 85,936 75,187 13,625 13,625   Balance sheet change%   -22.8% -7.3% 42.4% -11.3% 64.4% -12.5% -81.9% 0.0%   Added value   15,174.3 6,413.0 11,577.0 11,000.0 13,246.0 9,132.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,199 -12,010 0 0 1,099 -2,403 -2,699 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 2019/12 2020 2020/12 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 (%)   7.5% 0.0% 0.0% 0.0% 11.9% 4.7% 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 %   19.8% 14.9% 23.1% 19.8% 20.8% 11.6% 0.0% 0.0%   ROI %   53.5% 20.9% 23.1% 19.8% 23.7% 15.8% 0.0% 0.0%   ROE %   48.3% 32.4% 47.8% 31.5% 31.4% 20.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   33.1% 100.0% 100.0% 100.0% 38.0% 38.3% 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, %   33.4% 0.0% 0.0% 0.0% 213.8% 127.4% 0.0% 0.0%   Gearing %   34.9% 0.0% 0.0% 0.0% 110.3% 70.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 0.0% 0.0% 0.0% 6.9% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Cash and cash equivalent   84.0 0.0 0.0 0.0 2,326.8 8,726.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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)   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   2,750.7 0.0 0.0 0.0 29,027.5 26,125.3 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  2018 2018/12 2019 2019/12 2020 2020/12 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   99 35 73 81 90 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 35 73 81 107 45 0 0   EBIT / employee   66 35 73 81 90 37 0 0   Net earnings / employee   50 26 58 65 69 30 0 0