Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANFRIENDS DANMARK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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% 3.5% 3.5%   Bankruptcy risk   1.8% 1.1% 1.5% 2.2% 1.6% 1.1% 8.8% 8.8%   Credit score (0-100)   73 85 76 65 75 82 28 28   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   3.3 219.1 16.3 0.2 11.2 216.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,287 1,764 2,181 1,415 997 2,490 0.0 0.0   EBITDA   1,448 827 1,461 742 647 1,011 0.0 0.0   EBIT   1,335 665 1,332 616 585 1,011 0.0 0.0   Pre-tax profit (PTP)   1,442.9 764.7 1,307.7 789.9 583.8 1,016.4 0.0 0.0   Net earnings   1,123.2 589.5 1,026.8 612.9 452.9 786.0 0.0 0.0   Pre-tax profit without non-rec. items   1,443 765 1,308 790 584 1,016 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   285 538 409 283 221 0.0 0.0 0.0   Shareholders equity total   4,893 5,482 2,712 3,325 3,778 4,564 4,484 4,484   Interest-bearing liabilities   77.2 2,813 0.0 0.0 0.0 3.4 0.0 0.0   Balance sheet total (assets)   8,828 9,150 3,364 4,868 4,244 5,199 4,484 4,484   Net Debt   -146 2,739 -1,410 -72.6 -521 -1,402 -4,484 -4,484     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   2,287 1,764 2,181 1,415 997 2,490 0.0 0.0   Gross profit growth   41.1% -22.9% 23.7% -35.1% -29.5% 149.7% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   8,828 9,150 3,364 4,868 4,244 5,199 4,484 4,484   Balance sheet change%   57.3% 3.7% -63.2% 44.7% -12.8% 22.5% -13.8% 0.0%   Added value   1,448.4 827.0 1,461.2 742.4 711.5 1,011.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -227 91 -257 -253 -125 -221 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 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   58.4% 37.7% 61.1% 43.5% 58.7% 40.6% 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 %   20.3% 8.7% 21.8% 19.5% 12.9% 22.6% 0.0% 0.0%   ROI %   32.3% 11.7% 24.6% 25.7% 16.1% 25.6% 0.0% 0.0%   ROE %   25.9% 11.4% 25.1% 20.3% 12.8% 18.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   55.4% 59.9% 80.6% 86.9% 89.0% 91.4% 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, %   -10.1% 331.1% -96.5% -9.8% -80.4% -138.6% 0.0% 0.0%   Gearing %   1.6% 51.3% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.0% 1.0% 3.8% 0.0% 0.0% 3,073.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.3 1.8 6.1 15.1 1.6 3.6 0.0 0.0   Current Ratio   2.3 2.4 6.4 3.7 7.8 6.4 0.0 0.0   Cash and cash equivalent   223.5 74.5 1,410.4 72.6 520.6 1,405.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   4,887.5 5,032.4 2,492.7 3,362.0 2,487.7 3,410.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   1,448 827 1,461 742 711 506 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,448 827 1,461 742 647 506 0 0   EBIT / employee   1,335 665 1,332 616 585 506 0 0   Net earnings / employee   1,123 590 1,027 613 453 393 0 0