Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKJOLDBORG TRAKTORIMPORT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.6% 1.6% 1.1% 1.9% 1.0% 1.6% 8.0% 7.8%   Credit score (0-100)   76 76 84 69 85 73 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   76.3 86.7 2,133.3 15.5 2,609.6 119.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   92.6 -180 -87.1 381 290 105 0.0 0.0   EBITDA   92.6 -180 -87.1 381 290 105 0.0 0.0   EBIT   92.6 -180 -87.1 381 290 105 0.0 0.0   Pre-tax profit (PTP)   1,425.4 2,477.3 7,962.8 -6,597.3 4,043.4 7,382.9 0.0 0.0   Net earnings   1,098.7 1,928.4 6,225.0 -5,173.0 3,143.6 5,744.0 0.0 0.0   Pre-tax profit without non-rec. items   1,425 2,477 7,963 -6,597 4,043 7,383 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   15.2 15.2 15.2 15.2 15.2 15.2 0.0 0.0   Shareholders equity total   48,873 50,693 56,808 51,522 54,551 60,177 59,555 59,555   Interest-bearing liabilities   59.9 131 197 62.9 262 65.7 0.0 0.0   Balance sheet total (assets)   49,134 51,310 58,616 51,608 54,836 61,104 59,555 59,555   Net Debt   -48,692 -51,015 -58,256 -49,718 -53,358 -60,568 -59,555 -59,555     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   92.6 -180 -87.1 381 290 105 0.0 0.0   Gross profit growth   0.0% 0.0% 51.6% 0.0% -23.9% -63.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   49,134 51,310 58,616 51,608 54,836 61,104 59,555 59,555   Balance sheet change%   2.5% 4.4% 14.2% -12.0% 6.3% 11.4% -2.5% 0.0%   Added value   92.6 -179.9 -87.1 381.2 290.0 104.6 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 -15 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   3.6% 5.0% 14.5% 1.8% 8.1% 12.7% 0.0% 0.0%   ROI %   3.6% 5.0% 14.8% 1.8% 8.1% 12.8% 0.0% 0.0%   ROE %   2.3% 3.9% 11.6% -9.6% 5.9% 10.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.5% 98.8% 96.9% 99.8% 99.5% 98.5% 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, %   -52,572.2% 28,364.6% 66,883.0% -13,042.3% -18,398.5% -57,916.8% 0.0% 0.0%   Gearing %   0.1% 0.3% 0.3% 0.1% 0.5% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   669.6% 11.8% 12.1% 5,848.1% 155.2% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   190.1 83.5 32.4 600.3 192.1 682.8 0.0 0.0   Current Ratio   190.2 83.5 32.4 600.7 192.2 683.1 0.0 0.0   Cash and cash equivalent   48,752.3 51,145.1 58,453.1 49,780.6 53,619.8 60,633.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,595.1 236.4 -420.6 2,619.2 1,441.2 984.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0