Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skandic Autocamper 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   8.7% 10.2% 9.7% 9.1% 16.7% 12.8% 16.4% 16.4%   Credit score (0-100)   30 25 25 26 9 17 11 11   Credit rating   BB BB BB BB BB BB BB 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)  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   34.4 166 743 656 5.0 147 0.0 0.0   EBITDA   34.4 80.4 653 566 -85.0 57.1 0.0 0.0   EBIT   34.4 80.4 653 566 -85.0 57.1 0.0 0.0   Pre-tax profit (PTP)   31.4 79.1 645.0 548.8 -95.0 48.3 0.0 0.0   Net earnings   22.8 61.3 502.8 426.7 -75.0 37.4 0.0 0.0   Pre-tax profit without non-rec. items   31.4 79.1 645 549 -95.0 48.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   27.8 89.2 592 519 72.0 109 68.9 68.9   Interest-bearing liabilities   0.0 6.0 0.0 0.0 4.0 86.4 0.0 0.0   Balance sheet total (assets)   104 227 2,613 749 222 1,344 68.9 68.9   Net Debt   -93.5 -120 -2,163 -435 -96.0 -31.0 -68.9 -68.9     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   34.4 166 743 656 5.0 147 0.0 0.0   Gross profit growth   0.0% 382.5% 347.0% -11.7% -99.2% 2,842.8% -100.0% 0.0%   Employees   0 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)   104 227 2,613 749 222 1,344 69 69   Balance sheet change%   0.0% 118.6% 1,050.5% -71.3% -70.4% 505.4% -94.9% 0.0%   Added value   34.4 80.4 652.9 566.1 -85.0 57.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 1.0 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 (%)   100.0% 48.3% 87.9% 86.3% -1,700.0% 38.8% 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 %   33.1% 48.6% 46.0% 33.7% -17.5% 7.3% 0.0% 0.0%   ROI %   123.7% 130.6% 190.0% 101.9% -28.6% 42.1% 0.0% 0.0%   ROE %   82.0% 104.8% 147.6% 76.8% -25.4% 41.4% 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 %   26.8% 39.3% 22.7% 69.2% 37.5% 8.5% 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, %   -271.5% -148.9% -331.2% -76.9% 112.9% -54.2% 0.0% 0.0%   Gearing %   0.0% 6.7% 0.0% 0.0% 5.6% 79.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 43.0% 265.1% 0.0% 500.0% 19.5% 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   1.4 0.9 1.1 2.3 1.9 0.8 0.0 0.0   Current Ratio   1.4 1.6 1.3 3.2 1.5 1.1 0.0 0.0   Cash and cash equivalent   93.5 125.7 2,162.7 435.1 100.0 117.4 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   27.8 89.2 592.0 518.7 72.0 108.9 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 80 653 566 -85 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 80 653 566 -85 57 0 0   EBIT / employee   0 80 653 566 -85 57 0 0   Net earnings / employee   0 61 503 427 -75 37 0 0