Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skoulund 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  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.7%   Bankruptcy risk   8.1% 5.8% 6.9% 5.7% 12.4% 0.0% 18.4% 16.3%   Credit score (0-100)   32 41 36 40 18 0 7 11   Credit rating   BB BBB BBB BBB BB N/A B 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 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   153 355 348 213 -249 0.0 0.0 0.0   EBITDA   153 105 348 197 -273 0.0 0.0 0.0   EBIT   87.3 87.4 330 43.7 -349 0.0 0.0 0.0   Pre-tax profit (PTP)   76.1 84.7 318.5 159.3 -362.7 0.0 0.0 0.0   Net earnings   57.1 64.2 218.1 81.4 -369.8 0.0 0.0 0.0   Pre-tax profit without non-rec. items   76.1 84.7 318 159 -363 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Tangible assets total   69.6 52.1 34.5 17.0 1.2 0.0 0.0 0.0   Shareholders equity total   107 171 389 471 101 0.0 0.0 0.0   Interest-bearing liabilities   65.4 48.3 31.8 13.4 191 0.0 0.0 0.0   Balance sheet total (assets)   387 1,079 1,967 2,355 1,753 0.0 0.0 0.0   Net Debt   -15.1 -202 -79.9 -26.0 191 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 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   153 355 348 213 -249 0.0 0.0 0.0   Gross profit growth   0.0% 132.2% -2.0% -38.8% 0.0% 0.0% 0.0% 0.0%   Employees   0 1 0 1 1 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   387 1,079 1,967 2,355 1,753 0 0 0   Balance sheet change%   0.0% 178.9% 82.3% 19.7% -25.6% -100.0% 0.0% 0.0%   Added value   152.9 105.0 348.1 197.3 -195.6 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4 -35 -36 -171 -224 262 -132 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 0.0 0.0 0.0   1000.0 Profitability  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 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 (%)   57.1% 24.6% 94.7% 20.5% 140.5% 0.0% 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 %   20.0% 11.9% 21.6% 8.1% -17.0% 0.0% 0.0% 0.0%   ROI %   40.3% 40.4% 90.5% 32.4% -70.2% 0.0% 0.0% 0.0%   ROE %   53.3% 46.1% 77.8% 18.9% -129.4% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Equity ratio %   27.7% 15.9% 19.8% 20.0% 5.8% 0.0% 0.0% 0.0%   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, %   -9.8% -192.5% -22.9% -13.2% -69.8% 0.0% 0.0% 0.0%   Gearing %   61.1% 28.2% 8.2% 2.8% 189.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.8% 27.5% 70.9% 13.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Quick Ratio   1.2 0.5 0.4 0.4 0.5 0.0 0.0 0.0   Current Ratio   1.5 1.2 1.3 1.2 1.2 0.0 0.0 0.0   Cash and cash equivalent   80.5 250.5 111.6 39.4 0.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 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   106.1 169.5 389.1 329.0 214.6 0.0 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  2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 105 0 197 -196 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 105 0 197 -273 0 0 0   EBIT / employee   0 87 0 44 -349 0 0 0   Net earnings / employee   0 64 0 81 -370 0 0 0