Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKS APPLIKATION SERVICE 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 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.1% 4.0% 3.4% 6.7% 3.0% 3.0% 19.4% 19.1%   Credit score (0-100)   44 51 54 34 57 56 6 7   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   925 1,542 3,798 5,825 3,520 3,148 0.0 0.0   EBITDA   519 1,349 1,638 3,181 1,875 828 0.0 0.0   EBIT   157 1,349 1,638 3,181 1,875 828 0.0 0.0   Pre-tax profit (PTP)   104.3 1,304.9 1,622.7 3,161.0 1,867.1 831.8 0.0 0.0   Net earnings   77.8 1,014.1 1,263.1 2,448.8 1,408.7 673.4 0.0 0.0   Pre-tax profit without non-rec. items   104 1,305 1,623 3,161 1,867 832 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 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   -566 449 1,442 1,190 999 173 2.6 2.6   Interest-bearing liabilities   851 0.0 0.0 0.0 43.1 22.5 0.0 0.0   Balance sheet total (assets)   735 2,052 3,035 2,680 3,131 1,645 2.6 2.6   Net Debt   429 -1,504 -743 -1,410 -2,657 -1,246 -2.6 -2.6     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 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   925 1,542 3,798 5,825 3,520 3,148 0.0 0.0   Gross profit growth   4.5% 66.6% 146.4% 53.4% -39.6% -10.6% -100.0% 0.0%   Employees   1 1 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 200.0% 0.0% -33.3% 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)   735 2,052 3,035 2,680 3,131 1,645 3 3   Balance sheet change%   -27.9% 179.3% 47.9% -11.7% 16.8% -47.5% -99.8% 0.0%   Added value   518.7 1,349.2 1,638.2 3,180.9 1,875.4 828.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -723 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   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 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 (%)   17.0% 87.5% 43.1% 54.6% 53.3% 26.3% 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 %   10.6% 80.5% 64.4% 111.3% 64.6% 34.8% 0.0% 0.0%   ROI %   24.3% 203.8% 164.9% 233.9% 165.7% 128.8% 0.0% 0.0%   ROE %   8.9% 171.4% 133.6% 186.1% 128.7% 114.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   -43.5% 21.9% 47.5% 44.4% 31.9% 10.5% 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, %   82.8% -111.5% -45.4% -44.3% -141.7% -150.4% 0.0% 0.0%   Gearing %   -150.4% 0.0% 0.0% 0.0% 4.3% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 10.4% 0.0% 0.0% 40.3% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.6 1.3 2.0 1.8 1.9 1.1 0.0 0.0   Current Ratio   0.6 1.3 2.0 1.8 1.9 1.1 0.0 0.0   Cash and cash equivalent   421.5 1,504.5 743.0 1,410.2 2,700.6 1,268.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/5 2022 2023/5 2023 2024/3 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   -565.6 473.3 1,513.8 1,206.5 1,449.9 187.2 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 2022/5 2022 2023/5 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   519 1,349 546 1,060 938 414 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   519 1,349 546 1,060 938 414 0 0   EBIT / employee   157 1,349 546 1,060 938 414 0 0   Net earnings / employee   78 1,014 421 816 704 337 0 0