Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skøjtehaven 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4.0% 1.6% 1.4% 1.2% 1.4% 1.4% 7.8% 7.8%   Credit score (0-100)   51 74 78 81 76 78 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 18.9 199.9 480.8 158.6 177.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -167 325 3,745 3,852 3,421 3,537 0.0 0.0   EBITDA   -167 264 3,730 3,852 3,421 3,537 0.0 0.0   EBIT   13,404 1,698 6,730 5,352 3,823 3,693 0.0 0.0   Pre-tax profit (PTP)   13,068.3 590.2 5,451.3 3,995.4 1,559.8 1,552.3 0.0 0.0   Net earnings   10,193.3 458.8 4,502.8 3,241.8 1,342.0 1,336.2 0.0 0.0   Pre-tax profit without non-rec. items   13,068 590 5,451 3,995 1,560 1,552 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   92,591 98,500 101,500 103,000 103,401 103,558 0.0 0.0   Shareholders equity total   11,796 12,255 16,758 20,000 21,342 22,678 22,628 22,628   Interest-bearing liabilities   60,483 81,123 78,220 78,825 75,648 74,508 0.0 0.0   Balance sheet total (assets)   92,880 98,812 101,561 105,639 103,513 103,664 22,628 22,628   Net Debt   60,483 81,123 78,220 78,825 75,648 74,508 -22,628 -22,628     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -167 325 3,745 3,852 3,421 3,537 0.0 0.0   Gross profit growth   -36.0% 0.0% 1,053.0% 2.9% -11.2% 3.4% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 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)   92,880 98,812 101,561 105,639 103,513 103,664 22,628 22,628   Balance sheet change%   343.5% 6.4% 2.8% 4.0% -2.0% 0.1% -78.2% 0.0%   Added value   13,404.4 1,698.3 6,730.1 5,352.1 3,822.6 3,693.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   72,919 5,909 3,000 1,500 401 156 -103,558 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -8,050.3% 522.9% 179.7% 138.9% 111.7% 104.4% 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 %   23.6% 1.8% 6.7% 5.2% 3.7% 3.6% 0.0% 0.0%   ROI %   29.4% 2.0% 6.8% 5.3% 3.7% 3.6% 0.0% 0.0%   ROE %   152.1% 3.8% 31.0% 17.6% 6.5% 6.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   12.7% 12.4% 16.5% 19.0% 20.7% 21.9% 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, %   -36,324.6% 30,703.7% 2,097.0% 2,046.3% 2,211.1% 2,106.6% 0.0% 0.0%   Gearing %   512.7% 662.0% 466.8% 394.1% 354.5% 328.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.6% 1.6% 1.8% 2.9% 2.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -77,094.1 -16,654.9 -15,330.0 -13,741.0 -12,831.5 -11,922.4 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,698 6,730 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 264 3,730 0 0 0 0 0   EBIT / employee   0 1,698 6,730 0 0 0 0 0   Net earnings / employee   0 459 4,503 0 0 0 0 0