Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOKOMPAGNIET SMBA 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   1.1% 1.3% 1.1% 1.3% 1.1% 1.1% 4.3% 4.2%   Credit score (0-100)   85 80 82 80 82 84 48 48   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1,295.1 458.4 1,180.1 617.4 1,329.5 1,789.4 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   4,920 4,544 6,254 6,522 7,548 8,533 0.0 0.0   EBITDA   3,417 2,719 3,243 2,915 3,916 4,603 0.0 0.0   EBIT   2,268 388 783 256 2,148 2,486 0.0 0.0   Pre-tax profit (PTP)   2,378.3 560.2 1,061.8 304.6 2,138.7 2,584.3 0.0 0.0   Net earnings   1,855.0 437.0 828.2 237.6 1,668.2 2,017.5 0.0 0.0   Pre-tax profit without non-rec. items   2,382 560 1,062 305 2,139 2,584 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   33,499 33,136 32,765 32,377 31,974 31,560 0.0 0.0   Shareholders equity total   35,499 35,936 36,277 35,464 36,895 37,244 12,526 12,526   Interest-bearing liabilities   17,334 23,638 16,903 16,356 15,376 14,659 0.0 0.0   Balance sheet total (assets)   55,754 64,030 57,012 55,837 56,205 56,165 12,526 12,526   Net Debt   16,411 23,630 16,861 13,735 7,192 2,643 -9,286 -9,286     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   4,920 4,544 6,254 6,522 7,548 8,533 0.0 0.0   Gross profit growth   -3.1% -7.7% 37.7% 4.3% 15.7% 13.1% -100.0% 0.0%   Employees   8 8 7 8 8 8 0 0   Employee growth %   60.0% 0.0% -12.5% 14.3% 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)   55,754 64,030 57,012 55,837 56,205 56,165 12,526 12,526   Balance sheet change%   -2.7% 14.8% -11.0% -2.1% 0.7% -0.1% -77.7% 0.0%   Added value   3,417.2 2,719.1 3,243.0 2,915.3 4,807.9 4,603.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,940 -2,614 -4,389 -4,690 -2,401 -3,178 -31,560 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   46.1% 8.5% 12.5% 3.9% 28.5% 29.1% 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 %   4.6% 1.5% 2.1% 1.1% 4.8% 5.6% 0.0% 0.0%   ROI %   4.7% 1.6% 2.2% 1.1% 5.0% 5.8% 0.0% 0.0%   ROE %   5.4% 1.2% 2.3% 0.7% 4.6% 5.4% 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 %   63.7% 56.1% 63.6% 63.5% 65.6% 66.3% 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, %   480.2% 869.0% 519.9% 471.1% 183.6% 57.4% 0.0% 0.0%   Gearing %   48.8% 65.8% 46.6% 46.1% 41.7% 39.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 1.7% 1.1% 1.8% 3.5% 3.6% 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   0.3 0.1 0.1 0.4 0.9 1.4 0.0 0.0   Current Ratio   1.5 0.6 0.9 1.2 1.5 1.8 0.0 0.0   Cash and cash equivalent   923.4 8.3 42.1 2,620.6 8,184.2 12,015.6 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   3,212.1 -6,304.2 -1,380.6 2,284.5 5,390.2 8,687.7 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   427 340 463 364 601 575 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   427 340 463 364 490 575 0 0   EBIT / employee   284 49 112 32 269 311 0 0   Net earnings / employee   232 55 118 30 209 252 0 0