Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SkovHuggeren I Nordsjælland 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   6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0% 6.0%   Bankruptcy risk   10.1% 11.0% 10.2% 6.9% 6.3% 10.1% 18.2% 18.0%   Credit score (0-100)   25 22 23 34 36 24 8 8   Credit rating   BB BB BB 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)  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   655 281 385 496 377 292 0.0 0.0   EBITDA   155 -85.0 63.0 21.0 20.0 -54.2 0.0 0.0   EBIT   134 -85.0 63.0 21.0 20.0 -54.2 0.0 0.0   Pre-tax profit (PTP)   127.0 -87.0 62.0 19.0 18.0 -56.3 0.0 0.0   Net earnings   127.0 -87.0 62.0 19.0 18.0 -56.3 0.0 0.0   Pre-tax profit without non-rec. items   127 -87.0 62.0 19.0 18.0 -56.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   121 34.0 95.0 114 132 75.4 -49.6 -49.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 49.6 49.6   Balance sheet total (assets)   252 123 210 233 242 142 0.0 0.0   Net Debt   -216 -66.0 -158 -107 -127 -74.2 49.6 49.6     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   655 281 385 496 377 292 0.0 0.0   Gross profit growth   46.9% -57.1% 37.0% 28.8% -24.0% -22.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   252 123 210 233 242 142 0 0   Balance sheet change%   9.1% -51.2% 70.7% 11.0% 3.9% -41.5% -100.0% 0.0%   Added value   155.0 -85.0 63.0 21.0 20.0 -54.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -145 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 -1.0 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 (%)   20.5% -30.2% 16.4% 4.2% 5.3% -18.5% 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 %   54.7% -45.3% 37.8% 9.5% 8.4% -28.2% 0.0% 0.0%   ROI %   117.0% -109.7% 97.7% 20.1% 16.3% -52.2% 0.0% 0.0%   ROE %   72.2% -112.3% 96.1% 18.2% 14.6% -54.3% 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 %   48.0% 27.6% 45.2% 48.9% 54.5% 53.3% -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, %   -139.4% 77.6% -250.8% -509.5% -635.0% 136.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.9 1.4 1.8 2.0 2.2 2.1 0.0 0.0   Current Ratio   1.9 1.4 1.8 2.0 2.2 2.1 0.0 0.0   Cash and cash equivalent   216.0 66.0 158.0 107.0 127.0 74.2 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   121.0 34.0 95.0 114.0 132.0 75.4 -24.8 -24.8   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   155 -85 63 21 20 -54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 -85 63 21 20 -54 0 0   EBIT / employee   134 -85 63 21 20 -54 0 0   Net earnings / employee   127 -87 62 19 18 -56 0 0