Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAGEN BLADE TECHNOLOGY 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% 1.5% 1.6%   Bankruptcy risk   1.6% 1.7% 6.2% 0.6% 0.8% 4.9% 8.6% 6.5%   Credit score (0-100)   76 74 38 97 91 43 29 37   Credit rating   A A BBB AA AA BBB BB BBB   Credit limit (kDKK)   60.9 14.9 0.0 1,962.7 2,231.8 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   54,556 19,582 1,975 28,586 16,848 1,960 0.0 0.0   EBITDA   8,219 1,118 -7,117 5,760 12,065 711 0.0 0.0   EBIT   8,205 1,100 -7,140 5,463 11,681 607 0.0 0.0   Pre-tax profit (PTP)   8,158.2 1,055.2 -7,452.4 4,747.8 10,489.8 -5,541.5 0.0 0.0   Net earnings   6,363.4 818.9 -5,813.0 3,702.1 7,995.3 -5,459.6 0.0 0.0   Pre-tax profit without non-rec. items   8,158 1,055 -7,452 4,748 10,490 -5,541 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   38.1 60.6 38.1 493 109 4.9 0.0 0.0   Shareholders equity total   15,079 10,898 5,085 8,787 16,783 11,323 10,246 10,246   Interest-bearing liabilities   0.0 1,654 1,134 8,124 20,175 8,740 0.0 0.0   Balance sheet total (assets)   21,557 14,392 8,119 22,711 41,706 23,160 10,246 10,246   Net Debt   -151 1,318 -529 1,435 16,382 8,141 -10,246 -10,246     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   54,556 19,582 1,975 28,586 16,848 1,960 0.0 0.0   Gross profit growth   12.9% -64.1% -89.9% 1,347.6% -41.1% -88.4% -100.0% 0.0%   Employees   64 20 8 17 6 1 0 0   Employee growth %   10.3% -68.8% -60.0% 112.5% -64.7% -83.3% -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)   21,557 14,392 8,119 22,711 41,706 23,160 10,246 10,246   Balance sheet change%   52.9% -33.2% -43.6% 179.7% 83.6% -44.5% -55.8% 0.0%   Added value   8,219.2 1,117.7 -7,117.3 5,760.0 11,977.9 710.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 5 -45 158 -768 -208 -5 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 -1.0 1.0 2.0 3.0 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 (%)   15.0% 5.6% -361.6% 19.1% 69.3% 31.0% 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 %   46.0% 6.3% -62.7% 37.0% 36.1% -12.0% 0.0% 0.0%   ROI %   68.7% 8.1% -74.7% 49.3% 43.1% -13.7% 0.0% 0.0%   ROE %   53.5% 6.3% -72.7% 53.4% 62.5% -38.9% 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 %   70.0% 75.7% 62.6% 38.7% 40.2% 48.9% 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, %   -1.8% 117.9% 7.4% 24.9% 135.8% 1,145.3% 0.0% 0.0%   Gearing %   0.0% 15.2% 22.3% 92.5% 120.2% 77.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   94.2% 8.4% 28.2% 20.6% 8.0% 11.3% 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   3.3 4.3 2.7 1.6 1.0 0.9 0.0 0.0   Current Ratio   3.3 4.3 2.7 1.6 1.0 0.9 0.0 0.0   Cash and cash equivalent   151.1 336.5 1,663.1 6,689.0 3,793.1 598.3 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   15,043.0 10,961.4 5,047.2 8,167.4 -1,168.6 -1,376.0 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   128 56 -890 339 1,996 711 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 56 -890 339 2,011 711 0 0   EBIT / employee   128 55 -892 321 1,947 607 0 0   Net earnings / employee   99 41 -727 218 1,333 -5,460 0 0