Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKYTEM SURVEYS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   0.6% 0.7% 0.8% 0.6% 0.6% 0.5% 7.4% 7.4%   Credit score (0-100)   97 96 90 98 98 99 33 33   Credit rating   AA AA A AA AA AAA BBB BBB   Credit limit (kDKK)   2,439.3 2,300.6 2,112.9 3,832.7 6,479.4 5,306.9 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   19,719 15,930 14,360 19,086 34,943 36,992 0.0 0.0   EBITDA   6,615 110 -237 4,238 9,023 2,475 0.0 0.0   EBIT   6,120 -256 -733 3,764 6,500 -645 0.0 0.0   Pre-tax profit (PTP)   10,470.7 3,905.7 944.4 10,906.7 16,429.8 2,622.4 0.0 0.0   Net earnings   8,941.8 3,878.7 939.2 9,868.3 14,953.5 3,014.5 0.0 0.0   Pre-tax profit without non-rec. items   10,471 3,906 944 10,907 16,430 2,622 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   2,548 3,043 2,731 2,427 32,459 41,451 0.0 0.0   Shareholders equity total   16,256 20,146 20,861 30,924 53,095 43,951 22,858 22,858   Interest-bearing liabilities   7,520 13,150 12,627 10,937 14,278 22,354 0.0 0.0   Balance sheet total (assets)   33,393 44,341 46,971 55,709 82,213 83,929 22,858 22,858   Net Debt   2,129 10,676 6,621 4,980 7,147 17,850 -22,858 -22,858     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   19,719 15,930 14,360 19,086 34,943 36,992 0.0 0.0   Gross profit growth   -4.8% -19.2% -9.9% 32.9% 83.1% 5.9% -100.0% 0.0%   Employees   22 25 25 25 34 51 0 0   Employee growth %   0.0% 13.6% 0.0% 0.0% 36.0% 50.0% -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)   33,393 44,341 46,971 55,709 82,213 83,929 22,858 22,858   Balance sheet change%   20.2% 32.8% 5.9% 18.6% 47.6% 2.1% -72.8% 0.0%   Added value   6,614.8 110.1 -237.2 4,238.2 6,975.0 2,474.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -408 -11 -948 -879 27,426 5,872 -41,451 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   31.0% -1.6% -5.1% 19.7% 18.6% -1.7% 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 %   36.0% 11.0% 2.9% 22.3% 24.8% 4.9% 0.0% 0.0%   ROI %   47.9% 14.3% 3.8% 28.5% 30.5% 6.0% 0.0% 0.0%   ROE %   66.0% 21.3% 4.6% 38.1% 35.6% 6.2% 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 %   48.9% 45.8% 45.5% 56.3% 64.6% 52.4% 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, %   32.2% 9,699.6% -2,791.2% 117.5% 79.2% 721.2% 0.0% 0.0%   Gearing %   46.3% 65.3% 60.5% 35.4% 26.9% 50.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 3.8% 3.1% 4.7% 5.1% 7.8% 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   1.8 1.7 1.9 2.0 1.5 0.7 0.0 0.0   Current Ratio   1.8 1.6 1.8 2.0 1.5 0.7 0.0 0.0   Cash and cash equivalent   5,390.4 2,473.7 6,006.0 5,956.9 7,130.5 4,503.9 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   12,590.7 14,308.7 18,257.1 21,919.0 10,380.4 -8,292.1 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   301 4 -9 170 205 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   301 4 -9 170 265 49 0 0   EBIT / employee   278 -10 -29 151 191 -13 0 0   Net earnings / employee   406 155 38 395 440 59 0 0