Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAGEN HAVN LEJLIGHEDER 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  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   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   2.7% 1.6% 1.5% 2.0% 3.4% 3.5% 16.8% 16.8%   Credit score (0-100)   62 74 76 68 53 53 10 10   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 3.8 17.9 0.6 -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)  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   1,039 1,198 1,767 1,656 1,401 1,547 0.0 0.0   EBITDA   1,039 1,198 1,767 1,656 1,401 1,547 0.0 0.0   EBIT   226 782 1,351 1,240 985 1,132 0.0 0.0   Pre-tax profit (PTP)   -257.9 291.8 857.9 653.4 -776.4 -887.1 0.0 0.0   Net earnings   -326.4 477.8 668.8 509.7 -776.4 -781.5 0.0 0.0   Pre-tax profit without non-rec. items   -258 292 858 653 -776 -887 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   37,522 37,106 36,690 36,274 35,858 35,443 0.0 0.0   Shareholders equity total   1,532 2,009 2,678 3,188 -719 -1,501 -1,581 -1,581   Interest-bearing liabilities   37,922 37,251 36,833 35,643 36,272 36,760 1,581 1,581   Balance sheet total (assets)   40,266 40,133 40,670 39,431 35,864 35,468 0.0 0.0   Net Debt   37,849 37,251 36,833 35,643 36,272 36,760 1,581 1,581     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   1,039 1,198 1,767 1,656 1,401 1,547 0.0 0.0   Gross profit growth   -12.7% 15.3% 47.5% -6.2% -15.4% 10.4% -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)   40,266 40,133 40,670 39,431 35,864 35,468 0 0   Balance sheet change%   -3.3% -0.3% 1.3% -3.0% -9.0% -1.1% -100.0% 0.0%   Added value   1,038.9 1,197.7 1,766.8 1,656.4 1,401.2 1,547.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,626 -832 -832 -832 -832 -832 -35,443 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   21.8% 65.3% 76.5% 74.9% 70.3% 73.1% 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 %   0.6% 1.9% 3.3% 3.1% 2.6% 3.1% 0.0% 0.0%   ROI %   0.6% 2.0% 3.4% 3.2% 2.6% 3.1% 0.0% 0.0%   ROE %   -19.3% 27.0% 28.5% 17.4% -4.0% -2.2% 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 %   3.9% 5.1% 6.7% 8.1% -2.0% -4.1% -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, %   3,643.3% 3,110.1% 2,084.7% 2,151.9% 2,588.6% 2,375.5% 0.0% 0.0%   Gearing %   2,476.0% 1,853.8% 1,375.3% 1,118.1% -5,041.4% -2,449.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.3% 1.3% 1.6% 4.9% 5.5% 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   0.0 0.0 0.1 0.1 0.1 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   73.2 0.0 0.0 0.0 0.1 0.0 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   -8,578.3 -9,277.5 -7,625.6 -574.2 -305.5 -202.3 -790.5 -790.5   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   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