Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVGAARD HOLDING SVENDBORG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.1% 5.1% 3.1% 4.0% 3.8% 13.3% 17.8% 17.8%   Credit score (0-100)   45 44 56 48 51 16 9 9   Credit rating   BBB BBB BBB BBB BBB BB B B   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 77 231 36 -101 -101 -101   Gross profit   0.5 -18.3 66.7 222 25.8 -112 0.0 0.0   EBITDA   -28.8 -18.3 66.7 222 25.8 -112 0.0 0.0   EBIT   -28.8 -18.3 66.7 222 25.8 -112 0.0 0.0   Pre-tax profit (PTP)   252.1 113.7 66.5 220.1 21.9 -111.1 0.0 0.0   Net earnings   252.8 117.7 68.7 216.3 24.2 -109.1 0.0 0.0   Pre-tax profit without non-rec. items   252 114 66.5 220 21.9 -111 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   847 911 924 695 662 494 353 353   Interest-bearing liabilities   99.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,042 919 932 784 688 532 353 353   Net Debt   -491 -430 -581 -213 -170 -89.8 -353 -353     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 77 231 36 -101 -101 -101   Net sales growth   0.0% 0.0% 0.0% 201.2% -84.5% -382.4% 0.0% 0.0%   Gross profit   0.5 -18.3 66.7 222 25.8 -112 0.0 0.0   Gross profit growth   -95.6% 0.0% 0.0% 232.7% -88.4% 0.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   1,042 919 932 784 688 532 353 353   Balance sheet change%   45.5% -11.8% 1.5% -15.9% -12.3% -22.6% -33.7% 0.0%   Added value   -28.8 -18.3 66.7 222.1 25.8 -111.8 0.0 0.0   Added value %   0.0% 0.0% 87.1% 96.2% 72.0% 110.7% 0.0% 0.0%   Investments   -203 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -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% 87.1% 96.2% 72.0% 110.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 87.1% 96.2% 72.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -5,809.9% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 89.7% 93.7% 67.6% 107.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 89.7% 93.7% 67.6% 107.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 86.8% 95.4% 61.1% 109.9% 0.0% 0.0%   ROA %   29.1% 11.6% 7.2% 25.9% 3.6% -18.1% 0.0% 0.0%   ROI %   30.9% 12.3% 7.3% 27.5% 4.0% -19.1% 0.0% 0.0%   ROE %   33.8% 13.4% 7.5% 26.7% 3.6% -18.9% 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 %   81.3% 99.1% 99.1% 88.6% 96.2% 92.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 10.4% 38.8% 72.9% -38.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -747.5% -53.5% -402.2% 50.7% 349.0% 349.0%   Net int. bear. debt to EBITDA, %   1,708.3% 2,344.3% -870.1% -95.8% -659.6% 80.3% 0.0% 0.0%   Gearing %   11.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 0.7% 0.0% 0.0% 0.0% 0.0% 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   3.5 77.0 82.3 4.2 13.3 7.6 0.0 0.0   Current Ratio   3.5 77.0 82.3 4.2 13.3 7.6 0.0 0.0   Cash and cash equivalent   590.8 429.6 580.7 212.8 170.0 89.8 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 0.0 295.7 335.9 291.8 270.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 859.7% 164.5% 971.5% -290.1% -349.0% -349.0%   Net working capital   482.2 613.9 650.7 290.3 321.5 254.6 0.0 0.0   Net working capital %   0.0% 0.0% 849.3% 125.8% 898.6% -251.9% 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 77 231 36 -101 0 0   Added value / employee   0 -18 67 222 26 -112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -18 67 222 26 -112 0 0   EBIT / employee   0 -18 67 222 26 -112 0 0   Net earnings / employee   0 118 69 216 24 -109 0 0