Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAKS KRAN IMPORT & EKSPORT 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.9% 5.8% 2.1% 2.7% 5.6% 2.4% 16.0% 16.0%   Credit score (0-100)   71 41 66 59 40 63 12 12   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.2 -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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,028 254 729 870 42.9 442 0.0 0.0   EBITDA   359 -208 524 680 -173 217 0.0 0.0   EBIT   303 -268 457 613 -241 179 0.0 0.0   Pre-tax profit (PTP)   294.7 -278.2 446.8 604.0 -248.8 176.0 0.0 0.0   Net earnings   225.5 -218.9 347.0 470.3 -199.6 136.4 0.0 0.0   Pre-tax profit without non-rec. items   295 -278 447 604 -249 176 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Tangible assets total   297 357 290 222 153 83.6 0.0 0.0   Shareholders equity total   423 -20.8 326 683 184 320 240 240   Interest-bearing liabilities   250 387 259 18.3 289 266 0.0 0.0   Balance sheet total (assets)   858 692 831 1,048 570 807 240 240   Net Debt   -216 302 -198 -233 80.2 -216 -240 -240     See the entire balance sheet 1000.0 Volume  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   1,028 254 729 870 42.9 442 0.0 0.0   Gross profit growth   -0.8% -75.2% 186.4% 19.4% -95.1% 931.2% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   858 692 831 1,048 570 807 240 240   Balance sheet change%   18.5% -19.4% 20.1% 26.1% -45.6% 41.6% -70.2% 0.0%   Added value   359.4 -208.1 524.4 680.5 -173.7 217.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -114 1 -135 -135 -137 -108 -84 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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 (%)   29.4% -105.2% 62.7% 70.4% -562.7% 40.6% 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 %   38.2% -34.1% 59.2% 65.2% -29.8% 26.8% 0.0% 0.0%   ROI %   46.4% -49.4% 91.7% 92.0% -40.3% 34.6% 0.0% 0.0%   ROE %   62.1% -39.3% 68.1% 93.2% -46.0% 54.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Equity ratio %   49.3% -2.9% 39.2% 65.2% 32.2% 39.7% 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, %   -60.1% -144.9% -37.7% -34.2% -46.5% -99.2% 0.0% 0.0%   Gearing %   59.0% -1,861.1% 79.4% 2.7% 157.0% 82.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.3% 3.1% 6.4% 4.9% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Quick Ratio   1.4 0.5 1.1 2.4 1.1 1.5 0.0 0.0   Current Ratio   1.4 0.5 1.1 2.4 1.1 1.5 0.0 0.0   Cash and cash equivalent   465.5 85.7 456.6 250.9 208.6 481.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 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   149.2 -378.2 60.3 482.9 30.4 246.3 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 2019/5 2019 2020/5 2020 2021/5 2021 2022/5 2022 2023/5 2023 2024/5 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -104 524 680 -174 217 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -104 524 680 -173 217 0 0   EBIT / employee   0 -134 457 613 -241 179 0 0   Net earnings / employee   0 -109 347 470 -200 136 0 0