Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANOIL 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% 2.7% 2.7%   Bankruptcy risk   3.8% 4.0% 4.4% 2.2% 3.0% 2.0% 9.3% 9.3%   Credit score (0-100)   52 51 47 64 57 68 26 26   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.0 0.9 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   1,206 899 1,445 1,687 1,411 2,131 0.0 0.0   EBITDA   182 -13.3 343 638 197 1,283 0.0 0.0   EBIT   169 -23.7 343 638 197 1,283 0.0 0.0   Pre-tax profit (PTP)   98.3 144.1 408.1 844.8 198.6 1,197.2 0.0 0.0   Net earnings   76.0 112.0 319.0 656.8 154.9 933.7 0.0 0.0   Pre-tax profit without non-rec. items   98.3 144 408 845 199 1,197 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   10.5 0.2 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,131 1,243 1,562 2,219 2,374 3,307 2,757 2,757   Interest-bearing liabilities   1,911 1,920 1,252 1,011 1,285 684 0.0 0.0   Balance sheet total (assets)   4,726 4,809 5,293 4,878 4,630 5,290 2,757 2,757   Net Debt   915 744 -523 -427 -153 -2,664 -2,757 -2,757     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   1,206 899 1,445 1,687 1,411 2,131 0.0 0.0   Gross profit growth   -2.4% -25.5% 60.8% 16.8% -16.4% 51.0% -100.0% 0.0%   Employees   3 3 3 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,726 4,809 5,293 4,878 4,630 5,290 2,757 2,757   Balance sheet change%   58.8% 1.7% 10.1% -7.8% -5.1% 14.2% -47.9% 0.0%   Added value   181.6 -13.3 343.3 637.9 196.9 1,282.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -21 -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   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   14.0% -2.6% 23.7% 37.8% 14.0% 60.2% 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 %   4.8% 3.7% 8.7% 17.5% 4.5% 26.0% 0.0% 0.0%   ROI %   6.5% 4.9% 12.6% 27.3% 6.2% 33.7% 0.0% 0.0%   ROE %   7.0% 9.4% 22.7% 34.7% 6.7% 32.9% 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 %   23.9% 25.8% 29.5% 55.7% 62.1% 72.0% 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, %   503.8% -5,589.9% -152.4% -67.0% -77.5% -207.7% 0.0% 0.0%   Gearing %   169.0% 154.5% 80.2% 45.6% 54.1% 20.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 1.7% 2.0% 4.2% 1.2% 9.5% 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   1.0 1.1 1.2 1.4 1.6 3.6 0.0 0.0   Current Ratio   1.5 1.6 1.6 2.3 2.6 3.6 0.0 0.0   Cash and cash equivalent   996.5 1,175.8 1,775.3 1,437.8 1,437.9 3,347.7 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   626.1 572.5 812.4 1,286.4 1,441.4 2,444.7 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   61 -4 114 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   61 -4 114 0 0 0 0 0   EBIT / employee   56 -8 114 0 0 0 0 0   Net earnings / employee   25 37 106 0 0 0 0 0