Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANDERBORG BOLIGBYG AF 1970 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.5% 0.6% 0.8% 1.7% 0.8% 0.7% 7.8% 7.8%   Credit score (0-100)   99 97 92 72 91 93 31 31   Credit rating   AAA AA AA A AA AA BB BB   Credit limit (kDKK)   7,588.2 7,875.8 7,433.3 67.2 7,148.9 7,905.5 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   12,425 12,625 0 0 0 0 0 0   Gross profit   7,321 10,171 5,303 5,620 3,752 6,540 0.0 0.0   EBITDA   1,773 -809 3,408 31.1 3,160 2,285 0.0 0.0   EBIT   4,457 7,675 2,507 2,846 1,141 3,773 0.0 0.0   Pre-tax profit (PTP)   1,611.7 1,574.0 6,322.5 -8,939.7 1,506.2 7,581.3 0.0 0.0   Net earnings   1,250.6 1,188.8 4,928.3 -6,826.1 1,248.8 5,765.1 0.0 0.0   Pre-tax profit without non-rec. items   1,612 1,574 6,322 -8,940 1,506 7,581 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   146,236 150,420 149,520 151,693 149,865 151,585 0.0 0.0   Shareholders equity total   73,062 75,441 81,784 80,421 81,513 85,363 84,667 84,667   Interest-bearing liabilities   96,843 97,390 97,744 97,230 98,887 100,478 0.0 0.0   Balance sheet total (assets)   222,289 222,920 227,643 219,097 217,353 223,909 84,667 84,667   Net Debt   22,434 27,553 21,574 33,206 35,212 31,494 -84,667 -84,667     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   12,425 12,625 0 0 0 0 0 0   Net sales growth   2.2% 1.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   7,321 10,171 5,303 5,620 3,752 6,540 0.0 0.0   Gross profit growth   72.9% 38.9% -47.9% 6.0% -33.2% 74.3% -100.0% 0.0%   Employees   9 9 9 9 8 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -11.1% 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)   222,289 222,920 227,643 219,097 217,353 223,909 84,667 84,667   Balance sheet change%   -0.0% 0.3% 2.1% -3.8% -0.8% 3.0% -62.2% 0.0%   Added value   4,572.8 7,791.0 2,607.6 3,068.9 1,364.5 3,985.4 0.0 0.0   Added value %   36.8% 61.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,164 4,068 -1,000 1,950 -2,047 1,508 -151,585 0   Net sales trend   3.0 4.0 -1.0 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  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 %   14.3% -6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   35.9% 60.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   60.9% 75.5% 47.3% 50.6% 30.4% 57.7% 0.0% 0.0%   Net Earnings %   10.1% 9.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -11.5% -57.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   13.0% 12.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.8% 4.4% 4.6% 3.2% 2.9% 6.0% 0.0% 0.0%   ROI %   3.3% 5.1% 5.2% 3.4% 3.1% 6.4% 0.0% 0.0%   ROE %   1.7% 1.6% 6.3% -8.4% 1.5% 6.9% 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 %   32.9% 33.8% 35.9% 36.7% 37.5% 38.1% 100.0% 100.0%   Relative indebtedness %   981.2% 940.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   382.3% 387.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,265.4% -3,405.8% 633.1% 106,789.9% 1,114.1% 1,378.1% 0.0% 0.0%   Gearing %   132.5% 129.1% 119.5% 120.9% 121.3% 117.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 8.5% 4.2% 16.4% 5.0% 5.8% 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   2.3 2.3 2.8 3.1 3.7 3.5 0.0 0.0   Current Ratio   2.3 2.3 2.8 3.2 3.7 3.5 0.0 0.0   Cash and cash equivalent   74,409.6 69,837.1 76,169.9 64,023.8 63,675.4 68,984.0 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)   5.7 11.8 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   30.1 63.7 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   612.1% 574.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -31,535.1 -25,134.9 -23,082.9 -17,841.0 -14,057.0 -17,110.9 0.0 0.0   Net working capital %   -253.8% -199.1% 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   1,381 1,403 0 0 0 0 0 0   Added value / employee   508 866 290 341 171 498 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   197 -90 379 3 395 286 0 0   EBIT / employee   495 853 279 316 143 472 0 0   Net earnings / employee   139 132 548 -758 156 721 0 0