Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVBITT HOLDING 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.5% 0.7% 0.5% 0.6% 1.4% 0.6% 8.1% 8.1%   Credit score (0-100)   98 96 98 97 78 95 30 30   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   6,102.5 6,713.8 7,209.1 7,381.1 1,062.6 13,398.8 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   724 675 564 760 -589 -570 0.0 0.0   EBITDA   -26.0 18.0 -248 -163 -1,418 -1,221 0.0 0.0   EBIT   -32.0 18.0 -248 -163 -1,418 -1,221 0.0 0.0   Pre-tax profit (PTP)   6,157.0 14,703.0 7,319.0 11,904.9 116,023.4 4,975.6 0.0 0.0   Net earnings   6,354.0 14,006.0 7,532.0 11,211.6 116,025.3 4,986.4 0.0 0.0   Pre-tax profit without non-rec. items   6,157 14,703 7,319 11,905 116,023 4,976 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   61,533 71,270 73,481 76,518 127,378 128,045 15,286 15,286   Interest-bearing liabilities   18,174 18,583 14,731 17,982 1,195 429 0.0 0.0   Balance sheet total (assets)   80,135 90,817 88,948 95,473 128,691 128,696 15,286 15,286   Net Debt   -17,945 -18,439 -15,489 -10,881 -117,248 -102,460 -15,286 -15,286     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   724 675 564 760 -589 -570 0.0 0.0   Gross profit growth   -15.5% -6.8% -16.4% 34.8% 0.0% 3.1% 0.0% 0.0%   Employees   2 2 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   80,135 90,817 88,948 95,473 128,691 128,696 15,286 15,286   Balance sheet change%   -6.7% 13.3% -2.1% 7.3% 34.8% 0.0% -88.1% 0.0%   Added value   -26.0 18.0 -248.0 -163.2 -1,418.2 -1,221.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 0 0 0 0 0 0 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 -4.0 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 (%)   -4.4% 2.7% -44.0% -21.5% 240.9% 214.1% 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 %   9.1% 17.6% 9.9% 13.1% 109.7% 3.9% 0.0% 0.0%   ROI %   9.2% 17.8% 10.0% 13.3% 110.2% 3.9% 0.0% 0.0%   ROE %   10.5% 21.1% 10.4% 14.9% 113.8% 3.9% 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 %   76.8% 78.5% 82.6% 80.1% 99.0% 99.5% 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, %   69,019.2% -102,438.9% 6,245.6% 6,666.1% 8,267.2% 8,389.7% 0.0% 0.0%   Gearing %   29.5% 26.1% 20.0% 23.5% 0.9% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 2.0% 9.5% 1.3% 72.2% 11.4% 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   2.1 2.1 2.3 1.8 94.8 191.8 0.0 0.0   Current Ratio   2.1 2.1 2.3 1.8 94.8 191.8 0.0 0.0   Cash and cash equivalent   36,119.0 37,022.0 30,220.0 28,863.5 118,442.9 102,888.8 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 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   -13,479.0 -13,531.0 -9,102.0 -12,912.2 36,885.6 48,052.3 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   -13 9 -124 -82 -1,418 -1,221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 9 -124 -82 -1,418 -1,221 0 0   EBIT / employee   -16 9 -124 -82 -1,418 -1,221 0 0   Net earnings / employee   3,177 7,003 3,766 5,606 116,025 4,986 0 0