Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCHOU BOLIG 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.0% 3.3% 5.3% 3.5% 3.2% 7.5% 12.2% 12.0%   Credit score (0-100)   51 55 41 52 55 33 19 20   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   501 542 400 1,210 928 182 0.0 0.0   EBITDA   235 302 186 957 486 -171 0.0 0.0   EBIT   153 220 104 899 454 -203 0.0 0.0   Pre-tax profit (PTP)   93.5 162.9 -10.0 797.2 392.7 -221.6 0.0 0.0   Net earnings   70.2 162.9 -10.0 767.2 392.7 -221.6 0.0 0.0   Pre-tax profit without non-rec. items   93.5 163 -10.0 797 393 -222 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   4,215 4,133 4,072 2,817 1,613 1,580 0.0 0.0   Shareholders equity total   847 688 678 1,446 1,838 1,617 1,431 1,431   Interest-bearing liabilities   3,783 3,661 3,478 2,149 916 28.3 0.0 0.0   Balance sheet total (assets)   4,847 4,567 4,288 3,794 2,855 1,722 1,431 1,431   Net Debt   3,473 3,227 3,282 1,171 -262 -108 -1,431 -1,431     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   501 542 400 1,210 928 182 0.0 0.0   Gross profit growth   64.2% 8.3% -26.3% 202.7% -23.3% -80.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,847 4,567 4,288 3,794 2,855 1,722 1,431 1,431   Balance sheet change%   -2.6% -5.8% -6.1% -11.5% -24.7% -39.7% -16.9% 0.0%   Added value   234.6 301.6 186.1 957.0 511.6 -170.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -163 -163 -144 -1,313 -1,237 -65 -1,580 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 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   30.6% 40.6% 26.1% 74.3% 48.9% -111.7% 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 %   3.1% 4.7% 2.4% 22.4% 14.0% -8.5% 0.0% 0.0%   ROI %   3.2% 4.9% 2.5% 23.4% 14.7% -8.9% 0.0% 0.0%   ROE %   8.1% 21.2% -1.5% 72.2% 23.9% -12.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   17.5% 15.1% 15.8% 38.1% 64.4% 93.9% 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, %   1,480.2% 1,070.0% 1,763.0% 122.4% -53.8% 63.4% 0.0% 0.0%   Gearing %   446.8% 531.8% 512.7% 148.6% 49.8% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.5% 3.2% 3.9% 4.9% 5.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.6 0.9 0.5 2.4 7.8 1.3 0.0 0.0   Current Ratio   1.6 0.9 0.5 2.4 8.2 1.3 0.0 0.0   Cash and cash equivalent   310.6 434.0 196.0 977.5 1,177.2 136.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   240.1 -43.6 -198.0 569.8 1,091.3 36.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   235 302 186 957 512 -171 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 302 186 957 486 -171 0 0   EBIT / employee   153 220 104 899 454 -203 0 0   Net earnings / employee   70 163 -10 767 393 -222 0 0