CVR number 38629050
Industry 46.1300 Agents involved in the sale of timber and building materials

Skudmontage ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  12.8% 14.4% 20.1% 21.5% 16.9%  
Credit score (0-100)  19 16 6 4 9  
Credit rating  BB BB B B BB  
Credit limit (kDKK)  0.0 -0.0 -0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Net sales  0 0 0 0 0  
Gross profit  204 173 -48.0 0.6 -3.9  
EBITDA  0.1 -98.5 -203 0.6 -3.9  
EBIT  0.1 -98.5 -203 0.6 -3.9  
Pre-tax profit (PTP)  0.1 -98.5 -203.7 352.1 -3.9  
Net earnings  0.1 -107.6 -203.7 352.1 -3.9  
Pre-tax profit without non-rec. items  0.1 -98.5 -204 352 -3.9  
 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  10.0 -97.6 -301 50.9 47.0  
Interest-bearing liabilities  175 175 175 0.0 0.0  
Balance sheet total (assets)  491 346 58.7 50.9 47.0  
Net Debt  33.4 56.2 124 0.0 0.0  
 
See the entire balance sheet

Volume 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  204 173 -48.0 0.6 -3.9  
Gross profit growth  -23.9% -15.4% 0.0% 0.0% 0.0%  
Employees  1 1 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  491 346 59 51 47  
Balance sheet change%  8.4% -29.6% -83.0% -13.4% -7.6%  
Added value  0.1 -98.5 -203.4 0.6 -3.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 1.0 -1.0  

Profitability 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% -57.0% 423.7% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% -21.1% -50.7% 171.4% -7.9%  
ROI %  0.0% -54.7% -116.4% 311.8% -7.9%  
ROE %  0.6% -60.5% -100.7% 642.6% -7.9%  

Solidity 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Equity ratio %  2.0% -22.0% -83.7% 100.0% 100.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  42,883.3% -57.0% -61.0% 0.0% 0.0%  
Gearing %  1,743.0% -179.4% -58.1% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Quick Ratio  0.5 0.6 0.2 0.0 0.0  
Current Ratio  1.0 0.8 0.2 0.0 0.0  
Cash and cash equivalent  141.6 118.8 50.8 0.0 0.0  

Capital use efficiency 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  10.0 -97.6 -301.3 50.9 47.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2019/5
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
Net sales / employee  0 0 0 0 0  
Added value / employee  0 -98 -203 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 -98 -203 0 0  
EBIT / employee  0 -98 -203 0 0  
Net earnings / employee  0 -108 -204 0 0