Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovland ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   4.3% 4.5% 3.9% 4.2% 7.2% 7.6% 5.6% 5.4%   Credit score (0-100)   49 48 51 48 32 32 40 16   Credit rating   BB BB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   399 694 543 848 228 68.8 0.0 0.0   EBITDA   73.0 60.6 62.4 98.0 3.7 46.9 0.0 0.0   EBIT   66.2 37.2 38.9 58.5 -48.3 46.9 0.0 0.0   Pre-tax profit (PTP)   49.0 10.2 2.9 26.9 -80.4 18.6 0.0 0.0   Net earnings   35.1 7.0 1.2 21.8 -63.6 13.3 0.0 0.0   Pre-tax profit without non-rec. items   49.0 10.2 2.9 26.9 -80.4 18.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   14.6 73.3 54.4 99.5 212 0.0 0.0 0.0   Shareholders equity total   85.1 62.1 63.3 85.1 21.5 34.8 -15.2 -15.2   Interest-bearing liabilities   645 560 593 761 905 931 15.2 15.2   Balance sheet total (assets)   899 868 925 1,770 1,169 1,039 0.0 0.0   Net Debt   41.5 287 370 537 867 277 15.2 15.2     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   399 694 543 848 228 68.8 0.0 0.0   Gross profit growth   0.0% 74.0% -21.7% 56.1% -73.1% -69.8% -100.0% 0.0%   Employees   1 0 2 3 1 1 0 0   Employee growth %   0.0% -100.0% 0.0% 50.0% -66.7% 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)   899 868 925 1,770 1,169 1,039 0 0   Balance sheet change%   0.0% -3.4% 6.6% 91.4% -34.0% -11.1% -100.0% 0.0%   Added value   73.0 60.6 62.4 98.0 -8.9 46.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   26 31 -47 1 56 -212 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   16.6% 5.4% 7.2% 6.9% -21.2% 68.2% 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 %   7.4% 4.3% 4.2% 4.3% -2.9% 4.5% 0.0% 0.0%   ROI %   8.0% 5.0% 5.3% 5.6% -3.7% 5.1% 0.0% 0.0%   ROE %   41.2% 9.5% 2.0% 29.4% -119.4% 47.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   9.5% 7.1% 6.8% 4.8% 1.8% 3.4% -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, %   56.9% 473.7% 592.2% 548.2% 23,741.6% 591.0% 0.0% 0.0%   Gearing %   758.9% 903.1% 936.6% 893.8% 4,210.5% 2,672.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 4.6% 6.1% 4.7% 4.6% 3.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 0.5 0.5 0.3 0.5 0.8 0.0 0.0   Current Ratio   1.2 1.1 1.1 1.4 0.9 1.1 0.0 0.0   Cash and cash equivalent   603.9 273.2 223.2 223.8 38.0 653.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   149.5 54.9 60.2 505.0 -162.2 49.7 -7.6 -7.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 0 31 33 -9 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 0 31 33 4 47 0 0   EBIT / employee   66 0 19 19 -48 47 0 0   Net earnings / employee   35 0 1 7 -64 13 0 0