Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRIORSVEJ 17, SILKEBORG 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 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.9% 2.2% 7.9% 9.4% 11.2% 15.7% 16.9% 16.9%   Credit score (0-100)   71 66 30 25 21 12 10 10   Credit rating   A BBB BB BB BB BB BB BB   Credit limit (kDKK)   0.3 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 2019/9 2020 2020/9 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   487 455 80.2 33.1 122 -13.9 0.0 0.0   EBITDA   487 455 -480 33.1 122 -13.9 0.0 0.0   EBIT   487 545 -480 33.1 122 -13.9 0.0 0.0   Pre-tax profit (PTP)   239.0 402.6 45.2 9.0 145.5 11.0 0.0 0.0   Net earnings   184.0 360.3 23.2 9.0 145.5 11.0 0.0 0.0   Pre-tax profit without non-rec. items   239 403 -445 9.0 146 11.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8,500 8,590 7,500 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   822 1,183 578 587 732 413 288 288   Interest-bearing liabilities   7,306 6,824 12,934 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,709 8,634 7,500 731 739 420 288 288   Net Debt   7,306 6,824 12,934 -11.5 -12.5 -1.0 -288 -288     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 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   487 455 80.2 33.1 122 -13.9 0.0 0.0   Gross profit growth   0.0% -6.6% -82.4% -58.8% 270.0% 0.0% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   8,709 8,634 7,500 731 739 420 288 288   Balance sheet change%   0.0% -0.9% -13.1% -90.3% 1.0% -43.2% -31.3% 0.0%   Added value   487.1 545.2 -480.0 33.1 122.3 -13.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 90 -1,090 -7,500 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   3.0 4.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 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 (%)   100.0% 119.8% -598.9% 100.0% 100.0% 100.0% 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 %   5.6% 6.3% -6.0% 1.2% 20.6% 1.9% 0.0% 0.0%   ROI %   6.0% 6.8% -4.5% 0.7% 22.9% 1.9% 0.0% 0.0%   ROE %   22.4% 35.9% 2.6% 1.6% 22.1% 1.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   9.4% 13.9% 7.7% 80.3% 99.2% 98.5% 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, %   1,499.8% 1,499.3% -2,694.2% -34.7% -10.2% 6.9% 0.0% 0.0%   Gearing %   888.5% 577.1% 2,238.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.0% -0.4% 0.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 5.1 118.2 67.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 5.1 118.2 67.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 11.5 12.5 1.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 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   -7,552.1 -7,281.8 -6,774.7 586.8 732.3 413.3 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  2019 2019/9 2020 2020/9 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   487 545 -480 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   487 455 -480 0 0 0 0 0   EBIT / employee   487 545 -480 0 0 0 0 0   Net earnings / employee   184 360 23 0 0 0 0 0