Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J SKOVBY INVEST ApS - Group 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 N/A 2019 N/A 2020 N/A 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% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 2.1% 0.4% 2.0% 7.8% 7.6%   Credit score (0-100)   0 0 0 66 99 67 31 32   Credit rating   N/A N/A N/A A AAA A BB BB   Credit limit (kDKK)   0.0 0.0 4,613.9 2.7 7,143.9 6.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 36,271 19,968 0.0 0.0   EBITDA   0.0 0.0 18,816 10,690 14,073 -2,818 0.0 0.0   EBIT   0.0 0.0 18,816 10,690 11,255 -3,984 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 29,336.0 8,318.0 8,677.1 -8,125.2 0.0 0.0   Net earnings   0.0 0.0 29,336.0 8,318.0 6,642.1 -6,894.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 18,816 10,690 8,677 -8,125 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 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 36,746 79,810 0.0 0.0   Shareholders equity total   0.0 0.0 37,773 45,297 50,939 49,455 54,940 54,940   Interest-bearing liabilities   0.0 0.0 0.0 0.0 21,736 74,305 0.0 0.0   Balance sheet total (assets)   0.0 0.0 62,534 86,894 98,223 161,600 54,940 54,940   Net Debt   0.0 0.0 0.0 0.0 1,392 56,941 -54,940 -54,940     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 36,271 19,968 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -44.9% -100.0% 0.0%   Employees   0 0 36 36 47 47 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 30.6% 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)   0 0 62,534 86,894 98,223 161,600 54,940 54,940   Balance sheet change%   0.0% 0.0% 0.0% 39.0% 13.0% 64.5% -66.0% 0.0%   Added value   0.0 0.0 18,816.0 10,690.0 11,254.6 -2,817.8 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 33,927 41,898 -79,810 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 0.0% 31.0% -20.0% 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 %   0.0% 0.0% 30.1% 14.3% 12.1% -4.8% 0.0% 0.0%   ROI %   0.0% 0.0% 30.1% 14.3% 12.4% -4.2% 0.0% 0.0%   ROE %   0.0% 0.0% 77.7% 20.0% 13.4% -12.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 63.1% 59.5% 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, %   0.0% 0.0% 0.0% 0.0% 9.9% -2,020.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 42.7% 150.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 23.1% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 12.7 8.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 12.7 11.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 20,344.8 17,363.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 44,820.4 72,199.3 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 N/A 2019 N/A 2020 N/A 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   0 0 523 297 239 -60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 523 297 299 -60 0 0   EBIT / employee   0 0 523 297 239 -85 0 0   Net earnings / employee   0 0 815 231 141 -147 0 0