SKANDERBORG FORSYNING A/S - Group

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  3.7% 3.6% 3.7% 0.4% 0.3%  
Credit score (0-100)  53 52 50 100 100  
Credit rating  BBB BBB BBB AAA AAA  
Credit limit (mDKK)  0.0 0.0 0.0 168.2 171.3  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (mDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 130 154  
Gross profit  81.5 113 93.0 86.0 112  
EBITDA  81.5 113 93.0 8.3 28.3  
EBIT  81.5 113 93.0 8.3 28.3  
Pre-tax profit (PTP)  0.0 0.0 0.0 7.2 23.8  
Net earnings  0.0 0.0 0.0 7.8 23.9  
Pre-tax profit without non-rec. items  81.5 113 93.0 7.2 23.8  

 
See the entire income statement

Balance sheet (mDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 1,801 1,875  
Shareholders equity total  1,570 1,615 1,634 1,642 1,666  
Interest-bearing liabilities  0.0 0.0 0.0 182 247  
Balance sheet total (assets)  1,768 1,840 1,880 1,947 2,000  

Net Debt  0.0 0.0 0.0 152 238  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 130 154  
Net sales growth  -100.0% 0.0% 0.0% 0.0% 19.0%  
Gross profit  81.5 113 93.0 86.0 112  
Gross profit growth  91.7% 39.2% -18.1% -7.5% 29.8%  
Employees  54 54 54 59 61  
Employee growth %  10.2% 0.0% 0.0% 9.3% 3.4%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,768 1,840 1,880 1,947 2,000  
Balance sheet change%  2.0% 4.1% 2.2% 3.6% 2.7%  
Added value  81.5 113.5 93.0 8.3 28.3  
Added value %  0.0% 0.0% 0.0% 6.4% 18.3%  
Investments  -1,576 0 0 1,806 72  

Net sales trend  -1.0 0.0 0.0 0.0 1.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 6.4% 18.3%  
EBIT %  0.0% 0.0% 0.0% 6.4% 18.3%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 9.7% 25.3%  
Net Earnings %  0.0% 0.0% 0.0% 6.0% 15.5%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 6.0% 15.5%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 5.6% 15.4%  
ROA %  4.7% 6.3% 5.0% 0.5% 1.5%  
ROI %  4.7% 6.3% 5.0% 0.5% 1.5%  
ROE %  0.0% 0.0% 0.0% 0.5% 1.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  100.0% 100.0% 100.0% 84.4% 83.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 193.0% 186.2%  
Relative net indebtedness %  0.0% 0.0% 0.0% 170.2% 180.3%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 1,831.6% 839.9%  
Gearing %  0.0% 0.0% 0.0% 11.1% 14.8%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 2.5% 2.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 0.0 0.8 0.8  
Current Ratio  0.0 0.0 0.0 0.8 0.9  
Cash and cash equivalent  0.0 0.0 0.0 29.6 9.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 12.5 20.7  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 41.7% 22.9%  
Net working capital  0.0 0.0 0.0 -14.7 -5.5  
Net working capital %  0.0% 0.0% 0.0% -11.4% -3.6%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 2 3  
Added value / employee  2 2 2 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  2 2 2 0 0  
EBIT / employee  2 2 2 0 0  
Net earnings / employee  0 0 0 0 0