Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skadedyrskontrollen ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   3.6% 4.8% 5.2% 2.6% 1.8% 4.1% 11.9% 5.9%   Credit score (0-100)   54 46 44 61 70 48 19 14   Credit rating   BB BB BB BBB BBB BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,287 2,229 2,735 3,251 3,517 3,185 0.0 0.0   EBITDA   351 10.8 246 316 504 23.9 0.0 0.0   EBIT   319 -95.9 136 210 379 -3.9 0.0 0.0   Pre-tax profit (PTP)   317.1 -107.4 125.0 204.3 369.4 -12.5 0.0 0.0   Net earnings   261.0 -107.4 79.8 165.0 304.9 -56.2 0.0 0.0   Pre-tax profit without non-rec. items   317 -107 125 204 369 -12.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   433 353 260 155 924 120 0.0 0.0   Shareholders equity total   408 301 381 546 851 795 745 745   Interest-bearing liabilities   89.6 78.4 62.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,303 1,191 1,562 1,560 1,803 1,268 745 745   Net Debt   -348 -447 -940 -1,027 -360 -251 -745 -745     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,287 2,229 2,735 3,251 3,517 3,185 0.0 0.0   Gross profit growth   42.2% -2.6% 22.7% 18.9% 8.2% -9.5% -100.0% 0.0%   Employees   4 4 4 4 0 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,303 1,191 1,562 1,560 1,803 1,268 745 745   Balance sheet change%   115.6% -8.6% 31.1% -0.1% 15.6% -29.6% -41.3% 0.0%   Added value   351.0 10.8 245.7 315.7 484.1 23.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   372 -199 -209 -210 645 -832 -120 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   13.9% -4.3% 5.0% 6.5% 10.8% -0.1% 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 %   33.5% -7.7% 9.9% 13.6% 22.7% -0.1% 0.0% 0.0%   ROI %   88.0% -21.9% 33.1% 42.9% 54.6% -0.2% 0.0% 0.0%   ROE %   93.9% -30.3% 23.4% 35.6% 43.7% -6.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   31.3% 25.3% 24.4% 35.0% 47.2% 62.6% 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, %   -99.3% -4,143.5% -382.6% -325.3% -71.5% -1,050.2% 0.0% 0.0%   Gearing %   21.9% 26.1% 16.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 13.8% 15.7% 25.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.9 1.1 1.4 0.9 2.3 0.0 0.0   Current Ratio   1.0 0.9 1.1 1.4 0.9 2.4 0.0 0.0   Cash and cash equivalent   438.1 525.2 1,002.0 1,027.1 360.4 251.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -43.2 -58.1 121.0 391.2 -73.7 674.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   88 3 61 79 0 6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 3 61 79 0 6 0 0   EBIT / employee   80 -24 34 53 0 -1 0 0   Net earnings / employee   65 -27 20 41 0 -14 0 0