Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skive Erhvervsudl. 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.0% 1.7% 1.5% 1.4% 1.3% 1.4% 8.0% 8.0%   Credit score (0-100)   70 75 76 76 80 77 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.7 7.5 27.9 84.8 281.0 185.3 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   2,263 2,386 3,009 5,083 6,296 6,606 0.0 0.0   EBITDA   2,263 2,386 3,009 5,083 6,296 6,606 0.0 0.0   EBIT   2,030 2,151 2,742 4,662 5,771 6,021 0.0 0.0   Pre-tax profit (PTP)   1,846.9 1,971.9 2,542.7 4,371.1 5,451.9 5,500.0 0.0 0.0   Net earnings   1,440.6 1,538.0 1,983.2 3,409.5 4,252.4 4,288.2 0.0 0.0   Pre-tax profit without non-rec. items   1,847 1,972 2,543 4,371 5,452 5,500 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   14,909 14,789 28,263 32,990 32,618 34,226 0.0 0.0   Shareholders equity total   2,951 4,489 6,472 9,882 14,134 18,422 18,322 18,322   Interest-bearing liabilities   12,785 9,668 19,948 21,682 16,095 14,472 0.0 0.0   Balance sheet total (assets)   17,607 15,379 28,830 34,867 34,354 39,741 18,322 18,322   Net Debt   10,497 9,146 19,507 20,149 14,485 11,564 -18,322 -18,322     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   2,263 2,386 3,009 5,083 6,296 6,606 0.0 0.0   Gross profit growth   4.2% 5.5% 26.1% 68.9% 23.9% 4.9% -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)   17,607 15,379 28,830 34,867 34,354 39,741 18,322 18,322   Balance sheet change%   14.8% -12.7% 87.5% 20.9% -1.5% 15.7% -53.9% 0.0%   Added value   2,262.8 2,386.2 3,009.2 5,082.6 6,191.7 6,605.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -466 -356 13,207 4,306 -896 1,023 -34,226 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   89.7% 90.1% 91.1% 91.7% 91.7% 91.2% 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 %   12.3% 13.0% 12.4% 14.6% 17.0% 16.3% 0.0% 0.0%   ROI %   12.9% 13.8% 13.3% 15.9% 18.8% 19.0% 0.0% 0.0%   ROE %   64.6% 41.3% 36.2% 41.7% 35.4% 26.3% 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 %   16.8% 29.2% 22.5% 28.3% 41.1% 46.4% 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, %   463.9% 383.3% 648.2% 396.4% 230.1% 175.1% 0.0% 0.0%   Gearing %   433.2% 215.4% 308.2% 219.4% 113.9% 78.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.6% 1.3% 1.4% 2.3% 3.6% 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   0.3 0.1 0.1 0.1 0.2 0.4 0.0 0.0   Current Ratio   0.3 0.1 0.1 0.1 0.2 0.4 0.0 0.0   Cash and cash equivalent   2,287.8 522.7 441.5 1,533.1 1,610.1 2,907.6 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   -5,670.5 -4,544.3 -9,714.5 -11,719.7 -9,371.4 -9,120.5 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   2,263 2,386 3,009 5,083 6,192 6,606 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,263 2,386 3,009 5,083 6,296 6,606 0 0   EBIT / employee   2,030 2,151 2,742 4,662 5,771 6,021 0 0   Net earnings / employee   1,441 1,538 1,983 3,409 4,252 4,288 0 0