Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKILTEGÅRDEN HERNING A/S 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.9% 1.7% 1.1% 1.4% 1.9% 1.4% 10.4% 10.4%   Credit score (0-100)   72 74 83 77 70 76 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.9 2.5 115.1 32.4 0.8 15.7 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   2,523 2,091 2,423 2,097 1,442 1,711 0.0 0.0   EBITDA   213 256 568 622 175 414 0.0 0.0   EBIT   107 157 495 557 111 347 0.0 0.0   Pre-tax profit (PTP)   89.3 152.2 476.2 538.5 114.2 362.5 0.0 0.0   Net earnings   69.2 118.1 371.1 386.6 89.0 277.7 0.0 0.0   Pre-tax profit without non-rec. items   89.3 152 476 539 114 363 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   200 117 133 169 153 86.2 0.0 0.0   Shareholders equity total   2,675 2,593 2,164 2,551 2,140 1,918 918 918   Interest-bearing liabilities   421 10.2 722 0.0 0.0 52.2 0.0 0.0   Balance sheet total (assets)   3,950 3,495 3,836 3,452 2,887 3,077 918 918   Net Debt   -309 -793 -285 -767 -326 -529 -918 -918     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   2,523 2,091 2,423 2,097 1,442 1,711 0.0 0.0   Gross profit growth   -25.9% -17.1% 15.9% -13.4% -31.2% 18.6% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   3,950 3,495 3,836 3,452 2,887 3,077 918 918   Balance sheet change%   -9.4% -11.5% 9.7% -10.0% -16.4% 6.6% -70.2% 0.0%   Added value   212.5 256.1 568.2 622.3 176.3 413.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -195 -182 -58 -29 -81 -133 -86 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  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 (%)   4.2% 7.5% 20.4% 26.5% 7.7% 20.3% 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 %   3.0% 4.7% 13.6% 15.3% 3.8% 12.4% 0.0% 0.0%   ROI %   3.8% 6.1% 18.2% 20.4% 5.2% 18.0% 0.0% 0.0%   ROE %   2.3% 4.5% 15.6% 16.4% 3.8% 13.7% 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 %   67.7% 74.2% 56.4% 73.9% 74.1% 62.3% 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, %   -145.5% -309.6% -50.2% -123.3% -185.9% -127.8% 0.0% 0.0%   Gearing %   15.7% 0.4% 33.4% 0.0% 0.0% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.8% 10.0% 6.1% 5.0% 0.0% 26.0% 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   1.8 2.3 1.4 2.3 2.0 1.6 0.0 0.0   Current Ratio   2.9 3.7 2.2 3.6 3.6 2.5 0.0 0.0   Cash and cash equivalent   729.8 802.9 1,007.7 767.4 326.0 580.9 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   2,421.5 2,404.2 1,959.8 2,322.7 1,915.2 1,759.5 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 88 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 88 207 0 0   EBIT / employee   0 0 0 0 55 174 0 0   Net earnings / employee   0 0 0 0 45 139 0 0