Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKRIIV ApS 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.4%   Bankruptcy risk   20.1% 17.8% 18.5% 23.2% 16.7% 21.9% 18.7% 16.5%   Credit score (0-100)   7 9 8 4 9 3 6 11   Credit rating   B B B B BB B B BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   330 212 184 276 235 102 102 102   Gross profit   239 129 54.0 134 140 14.1 0.0 0.0   EBITDA   1.5 -27.8 -8.9 74.7 26.0 -77.2 0.0 0.0   EBIT   1.5 -27.8 -8.9 74.7 26.0 -77.2 0.0 0.0   Pre-tax profit (PTP)   1.5 -28.7 -9.4 74.7 23.7 -77.3 0.0 0.0   Net earnings   1.5 -28.7 -9.4 74.7 23.7 -77.3 0.0 0.0   Pre-tax profit without non-rec. items   1.5 -28.7 -9.4 74.7 23.7 -77.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13.8 -14.9 -24.4 50.3 74.0 -3.3 -53.3 -53.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 44.5 53.3 53.3   Balance sheet total (assets)   117 87.2 28.2 108 87.4 41.2 0.0 0.0   Net Debt   -14.9 -12.3 -5.7 -2.2 -1.2 30.1 53.3 53.3     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   330 212 184 276 235 102 102 102   Net sales growth   51.8% -35.8% -13.2% 50.0% -15.1% -56.7% 0.0% 0.0%   Gross profit   239 129 54.0 134 140 14.1 0.0 0.0   Gross profit growth   76.3% -46.0% -58.1% 147.6% 4.7% -89.9% -100.0% 0.0%   Employees   0 0 0 0 0 1 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)   117 87 28 108 87 41 0 0   Balance sheet change%   37.4% -25.8% -67.6% 282.2% -19.0% -52.9% -100.0% 0.0%   Added value   1.5 -27.8 -8.9 74.7 26.0 -77.2 0.0 0.0   Added value %   0.5% -13.1% -4.9% 27.0% 11.1% -76.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 1.0 -1.0 -2.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.5% -13.1% -4.9% 27.0% 11.1% -76.0% 0.0% 0.0%   EBIT %   0.5% -13.1% -4.9% 27.0% 11.1% -76.0% 0.0% 0.0%   EBIT to gross profit (%)   0.6% -21.5% -16.5% 55.9% 18.6% -548.1% 0.0% 0.0%   Net Earnings %   0.5% -13.5% -5.1% 27.0% 10.1% -76.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.5% -13.5% -5.1% 27.0% 10.1% -76.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.5% -13.5% -5.1% 27.0% 10.1% -76.1% 0.0% 0.0%   ROA %   1.5% -25.3% -11.6% 93.0% 26.6% -117.1% 0.0% 0.0%   ROI %   2.8% -103.3% 0.0% 296.9% 41.8% -130.3% 0.0% 0.0%   ROE %   11.5% -56.8% -16.4% 190.2% 38.2% -134.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   11.7% -14.6% -46.3% 46.6% 84.7% -7.4% -100.0% -100.0%   Relative indebtedness %   31.4% 48.1% 28.6% 20.9% 5.7% 43.8% 52.5% 52.5%   Relative net indebtedness %   26.9% 42.3% 25.5% 20.1% 5.2% 29.6% 52.5% 52.5%   Net int. bear. debt to EBITDA, %   -997.2% 44.4% 64.3% -2.9% -4.5% -38.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -1,352.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.8 0.9 0.5 1.9 6.5 0.9 0.0 0.0   Current Ratio   1.8 0.9 0.5 1.9 6.5 0.9 0.0 0.0   Cash and cash equivalent   14.9 12.3 5.7 2.2 1.2 14.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 %   35.5% 41.1% 15.3% 39.1% 37.3% 40.6% 0.0% 0.0%   Net working capital   53.8 -14.9 -24.4 50.3 74.0 -3.3 -26.6 -26.6   Net working capital %   16.3% -7.0% -13.2% 18.2% 31.6% -3.2% -26.2% -26.2%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 102 0 0   Added value / employee   0 0 0 0 0 -77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -77 0 0   EBIT / employee   0 0 0 0 0 -77 0 0   Net earnings / employee   0 0 0 0 0 -77 0 0