Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skandic Bilsalg 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% 3.1% 3.1%   Bankruptcy risk   11.7% 13.4% 7.0% 4.9% 16.1% 10.9% 9.4% 9.4%   Credit score (0-100)   22 18 34 43 11 21 26 26   Credit rating   BB BB BBB BBB BB BB BB 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)  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   122 219 377 323 -175 3,071 0.0 0.0   EBITDA   46.3 212 323 310 -465 2,524 0.0 0.0   EBIT   46.3 212 323 310 -465 2,524 0.0 0.0   Pre-tax profit (PTP)   42.2 205.4 317.9 285.1 -471.9 2,516.5 0.0 0.0   Net earnings   32.6 159.3 247.6 170.4 -470.4 2,058.4 0.0 0.0   Pre-tax profit without non-rec. items   42.2 205 318 285 -472 2,517 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   82.5 242 489 660 189 2,248 2,198 2,198   Interest-bearing liabilities   623 636 636 529 1,245 796 0.0 0.0   Balance sheet total (assets)   779 1,374 1,727 2,021 2,055 4,371 2,198 2,198   Net Debt   278 462 -305 179 444 274 -2,198 -2,198     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   122 219 377 323 -175 3,071 0.0 0.0   Gross profit growth   162.9% 79.5% 72.3% -14.4% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   779 1,374 1,727 2,021 2,055 4,371 2,198 2,198   Balance sheet change%   166.8% 76.5% 25.7% 17.0% 1.7% 112.7% -49.7% 0.0%   Added value   46.3 211.9 322.6 309.7 -465.1 2,523.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 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 (%)   38.0% 96.7% 85.5% 95.9% 265.2% 82.2% 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 %   8.5% 19.7% 20.8% 16.5% -22.8% 78.5% 0.0% 0.0%   ROI %   8.9% 26.8% 32.2% 26.8% -35.5% 112.7% 0.0% 0.0%   ROE %   17.4% 98.2% 67.7% 29.6% -110.8% 168.9% 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 %   10.6% 17.6% 28.3% 32.6% 9.2% 51.4% 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, %   600.0% 218.0% -94.6% 57.8% -95.6% 10.9% 0.0% 0.0%   Gearing %   754.8% 263.0% 130.0% 80.2% 657.2% 35.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.0% 0.7% 4.2% 0.8% 0.7% 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   0.5 0.2 0.8 0.7 0.7 0.5 0.0 0.0   Current Ratio   1.1 1.2 1.4 1.5 1.1 2.1 0.0 0.0   Cash and cash equivalent   345.1 174.3 941.4 350.4 800.3 521.9 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   82.5 241.9 489.4 659.8 189.4 2,247.8 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   46 212 323 310 -233 1,262 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 212 323 310 -233 1,262 0 0   EBIT / employee   46 212 323 310 -233 1,262 0 0   Net earnings / employee   33 159 248 170 -235 1,029 0 0