Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skårhøjgård 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.5% 0.4% 0.5% 0.6% 0.5% 0.5% 7.5% 7.3%   Credit score (0-100)   99 100 99 97 99 99 32 33   Credit rating   AA AAA AAA AA AAA AAA BB BBB   Credit limit (kDKK)   3,319.3 4,437.0 4,406.7 4,868.7 5,725.6 5,579.3 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   5,741 12,239 9,631 7,271 10,277 6,618 0.0 0.0   EBITDA   3,870 9,511 6,187 4,714 8,895 4,050 0.0 0.0   EBIT   2,152 7,417 5,027 3,066 5,722 1,662 0.0 0.0   Pre-tax profit (PTP)   1,364.5 6,977.1 7,656.7 7,851.0 7,300.3 1,083.0 0.0 0.0   Net earnings   1,434.5 5,352.0 6,066.4 7,054.6 6,066.5 1,070.0 0.0 0.0   Pre-tax profit without non-rec. items   1,365 6,977 7,657 7,851 7,300 1,083 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   66,392 65,599 66,427 85,713 87,351 86,135 0.0 0.0   Shareholders equity total   29,250 34,442 40,398 47,340 53,292 54,362 54,312 54,312   Interest-bearing liabilities   47,264 46,736 48,184 46,600 54,689 56,059 0.0 0.0   Balance sheet total (assets)   80,474 85,824 93,390 117,164 113,109 113,356 54,312 54,312   Net Debt   42,388 38,071 34,151 24,208 40,239 41,637 -54,312 -54,312     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   5,741 12,239 9,631 7,271 10,277 6,618 0.0 0.0   Gross profit growth   -26.3% 113.2% -21.3% -24.5% 41.4% -35.6% -100.0% 0.0%   Employees   0 0 0 0 0 8 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)   80,474 85,824 93,390 117,164 113,109 113,356 54,312 54,312   Balance sheet change%   7.4% 6.6% 8.8% 25.5% -3.5% 0.2% -52.1% 0.0%   Added value   3,870.0 9,511.1 7,429.7 5,127.9 7,783.6 3,943.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,800 -2,887 -1,575 17,225 -545 -3,496 -86,135 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 (%)   37.5% 60.6% 52.2% 42.2% 55.7% 25.1% 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 %   2.8% 9.0% 9.1% 8.5% 8.2% 3.8% 0.0% 0.0%   ROI %   3.0% 9.1% 9.3% 9.5% 9.2% 3.9% 0.0% 0.0%   ROE %   5.0% 16.8% 16.2% 16.1% 12.1% 2.0% 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 %   36.3% 40.1% 43.3% 40.4% 47.1% 48.0% 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, %   1,095.3% 400.3% 551.9% 513.5% 452.4% 1,028.0% 0.0% 0.0%   Gearing %   161.6% 135.7% 119.3% 98.4% 102.6% 103.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.1% 1.1% 2.3% 4.2% 5.9% 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   4.5 5.8 5.5 1.1 4.3 4.5 0.0 0.0   Current Ratio   8.6 9.7 7.4 1.3 6.2 6.7 0.0 0.0   Cash and cash equivalent   4,876.5 8,664.4 14,032.9 22,391.4 14,449.9 14,422.2 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   12,437.0 18,135.9 8,465.8 -14,749.0 5,465.3 6,609.0 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  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   0 0 0 0 0 493 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 506 0 0   EBIT / employee   0 0 0 0 0 208 0 0   Net earnings / employee   0 0 0 0 0 134 0 0