Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAAL 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% 5.5% 5.5%   Bankruptcy risk   5.9% 2.1% 5.6% 5.2% 1.9% 2.9% 6.7% 6.4%   Credit score (0-100)   41 69 40 41 70 57 36 37   Credit rating   BBB A BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 0.2 0.0 0.0 0.8 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   4,599 4,831 3,608 3,951 5,341 5,305 0.0 0.0   EBITDA   -355 1,250 241 473 923 723 0.0 0.0   EBIT   -1,242 601 -424 -73.8 871 40.7 0.0 0.0   Pre-tax profit (PTP)   -1,720.7 212.1 -748.2 -368.4 607.0 -229.0 0.0 0.0   Net earnings   -1,333.6 155.5 -560.0 -320.8 473.4 -119.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,721 212 -748 -368 607 -229 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   4,018 3,512 3,199 3,260 4,645 4,455 0.0 0.0   Shareholders equity total   122 278 -282 497 970 851 801 801   Interest-bearing liabilities   4,908 8,221 4,800 2,024 4,311 3,274 0.0 0.0   Balance sheet total (assets)   6,259 9,735 5,953 4,855 6,646 6,126 801 801   Net Debt   4,443 7,621 3,369 1,774 4,163 3,253 -343 -343     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   4,599 4,831 3,608 3,951 5,341 5,305 0.0 0.0   Gross profit growth   0.0% 5.0% -25.3% 9.5% 35.2% -0.7% -100.0% 0.0%   Employees   11 13 12 11 12 12 0 0   Employee growth %   0.0% 18.2% -7.7% -8.3% 9.1% 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)   6,259 9,735 5,953 4,855 6,646 6,126 801 801   Balance sheet change%   0.0% 55.5% -38.9% -18.4% 36.9% -7.8% -86.9% 0.0%   Added value   -355.3 1,250.2 240.6 473.5 1,418.2 722.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,782 -1,194 -1,016 -524 1,294 -911 -4,455 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 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 (%)   -27.0% 12.4% -11.8% -1.9% 16.3% 0.8% 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 %   -19.8% 7.5% -5.3% -1.3% 15.2% 0.7% 0.0% 0.0%   ROI %   -24.1% 8.7% -6.3% -2.0% 21.3% 0.9% 0.0% 0.0%   ROE %   -1,091.6% 77.8% -18.0% -9.9% 64.5% -13.1% 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 %   2.0% 2.9% -4.5% 10.2% 14.6% 13.9% 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, %   -1,250.5% 609.5% 1,400.3% 374.7% 450.9% 450.2% 0.0% 0.0%   Gearing %   4,017.2% 2,960.3% -1,700.2% 407.3% 444.3% 384.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.5% 5.9% 5.0% 8.6% 8.4% 7.2% 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   0.2 0.5 0.3 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.2 0.6 0.3 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   464.8 600.6 1,430.3 249.9 148.2 20.5 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   -4,582.2 -3,823.9 -4,140.3 -3,368.4 -4,012.2 -3,970.8 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 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   -32 96 20 43 118 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -32 96 20 43 77 60 0 0   EBIT / employee   -113 46 -35 -7 73 3 0 0   Net earnings / employee   -121 12 -47 -29 39 -10 0 0