Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANDERBORG PARK P/S 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% 1.3% 1.3%   Bankruptcy risk   1.5% 1.3% 5.9% 2.4% 2.7% 1.4% 9.7% 9.5%   Credit score (0-100)   78 82 39 62 60 76 25 26   Credit rating   A A BBB BBB BBB A BB BB   Credit limit (kDKK)   23.3 130.1 0.0 0.1 0.0 52.2 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   12,912 13,554 10,318 12,385 17,875 17,013 0.0 0.0   EBITDA   140 218 -2,386 229 188 1,204 0.0 0.0   EBIT   111 148 -2,462 168 168 1,190 0.0 0.0   Pre-tax profit (PTP)   85.5 106.4 -2,555.9 32.3 75.1 1,143.4 0.0 0.0   Net earnings   52.8 71.3 -2,563.9 25.3 -108.9 1,143.4 0.0 0.0   Pre-tax profit without non-rec. items   85.5 106 -2,556 32.3 75.1 1,143 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   219 148 131 70.4 51.1 36.6 0.0 0.0   Shareholders equity total   2,209 2,280 2,277 2,302 2,193 3,336 2,936 2,936   Interest-bearing liabilities   2,033 2,235 0.0 644 482 4.0 0.0 0.0   Balance sheet total (assets)   6,606 6,737 3,893 4,088 3,726 4,963 2,936 2,936   Net Debt   -1,127 -1,851 -852 -1,203 -850 -1,092 -2,936 -2,936     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   12,912 13,554 10,318 12,385 17,875 17,013 0.0 0.0   Gross profit growth   0.0% 5.0% -23.9% 20.0% 44.3% -4.8% -100.0% 0.0%   Employees   32 32 32 28 35 32 0 0   Employee growth %   6.7% 0.0% 0.0% -12.5% 25.0% -8.6% -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)   6,606 6,737 3,893 4,088 3,726 4,963 2,936 2,936   Balance sheet change%   0.0% 2.0% -42.2% 5.0% -8.8% 33.2% -40.8% 0.0%   Added value   140.2 218.1 -2,386.3 228.9 228.9 1,204.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -141 -93 -121 -39 -29 -37 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 -1.0 1.0 2.0 3.0 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 (%)   0.9% 1.1% -23.9% 1.4% 0.9% 7.0% 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 %   2.1% 2.4% -46.3% 4.2% 4.3% 28.0% 0.0% 0.0%   ROI %   3.2% 3.6% -72.5% 6.5% 6.0% 40.5% 0.0% 0.0%   ROE %   2.4% 3.2% -112.5% 1.1% -4.8% 41.4% 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 %   33.8% 34.0% 59.4% 56.3% 59.5% 67.5% 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, %   -803.5% -848.6% 35.7% -525.4% -452.3% -90.7% 0.0% 0.0%   Gearing %   92.0% 98.0% 0.0% 28.0% 22.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.4% 8.4% 42.3% 16.6% 30.1% 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   1.3 1.3 3.0 1.7 1.8 2.4 0.0 0.0   Current Ratio   1.5 1.5 3.7 2.3 2.4 3.0 0.0 0.0   Cash and cash equivalent   3,159.5 4,085.7 852.4 1,846.5 1,331.5 1,096.3 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   1,990.5 2,132.3 2,754.7 2,276.2 2,141.9 3,299.8 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   4 7 -75 8 7 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 7 -75 8 5 38 0 0   EBIT / employee   3 5 -77 6 5 37 0 0   Net earnings / employee   2 2 -80 1 -3 36 0 0