Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVBAKGÅRD 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% 0.6% 0.6%   Bankruptcy risk   1.2% 0.9% 0.8% 2.4% 0.8% 1.1% 10.2% 10.0%   Credit score (0-100)   84 91 91 62 92 83 24 25   Credit rating   A A AA BBB AA A BB BB   Credit limit (kDKK)   180.9 950.1 1,089.0 0.1 1,286.0 535.6 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   1,639 1,490 2,009 -190 2,348 1,439 0.0 0.0   EBITDA   1,639 1,490 2,009 -190 2,348 1,439 0.0 0.0   EBIT   1,202 709 1,636 -530 2,008 1,084 0.0 0.0   Pre-tax profit (PTP)   376.1 851.9 590.3 -848.8 1,827.4 277.1 0.0 0.0   Net earnings   382.7 622.4 375.8 -683.9 1,567.1 -315.8 0.0 0.0   Pre-tax profit without non-rec. items   376 852 590 -849 1,827 277 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   33,928 38,221 37,848 37,508 37,168 36,813 0.0 0.0   Shareholders equity total   7,006 11,676 12,052 11,278 12,845 12,529 1,476 1,476   Interest-bearing liabilities   30,960 29,484 27,883 21,855 21,149 20,685 0.0 0.0   Balance sheet total (assets)   39,339 43,731 42,553 37,867 38,923 38,889 1,476 1,476   Net Debt   30,960 29,484 27,883 21,855 19,710 20,664 -1,476 -1,476     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   1,639 1,490 2,009 -190 2,348 1,439 0.0 0.0   Gross profit growth   -29.1% -9.1% 34.9% 0.0% 0.0% -38.7% -100.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   39,339 43,731 42,553 37,867 38,923 38,889 1,476 1,476   Balance sheet change%   -3.3% 11.2% -2.7% -11.0% 2.8% -0.1% -96.2% 0.0%   Added value   1,639.1 1,489.6 2,009.2 -189.7 2,347.9 1,438.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -874 -535 3,301 -590 -770 -710 -25,884 -10,929   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 -1.0 1.0 2.0 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 (%)   73.3% 47.6% 81.4% 279.3% 85.5% 75.3% 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 %   3.0% 3.9% 4.4% -1.2% 6.0% 3.4% 0.0% 0.0%   ROI %   3.0% 3.9% 4.5% -1.2% 6.4% 3.6% 0.0% 0.0%   ROE %   5.6% 6.7% 3.2% -5.9% 13.0% -2.5% 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 %   17.8% 26.7% 28.3% 29.8% 33.0% 32.2% 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, %   1,888.9% 1,979.3% 1,387.8% -11,521.2% 839.5% 1,436.2% 0.0% 0.0%   Gearing %   441.9% 252.5% 231.4% 193.8% 164.6% 165.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.5% 4.6% 1.5% 2.2% 4.9% 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   0.0 0.0 2.6 0.1 0.6 0.6 0.0 0.0   Current Ratio   0.4 0.1 2.6 0.1 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,438.9 21.1 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   -929.4 -1,441.8 2,849.4 -3,922.2 -1,292.3 -1,094.4 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   0 0 0 0 2,348 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,348 0 0 0   EBIT / employee   0 0 0 0 2,008 0 0 0   Net earnings / employee   0 0 0 0 1,567 0 0 0