Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAFØGÅRD GODS 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   1.3% 0.8% 1.0% 0.8% 1.1% 0.7% 7.7% 7.2%   Credit score (0-100)   83 93 85 92 85 93 32 34   Credit rating   A AA A AA A AA BB BBB   Credit limit (kDKK)   612.8 2,710.1 1,357.1 2,813.5 1,392.8 2,836.6 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   481 612 16.5 192 30.8 -69.4 0.0 0.0   EBITDA   481 612 16.5 192 -170 -1,011 0.0 0.0   EBIT   337 468 -127 48.0 -314 -1,154 0.0 0.0   Pre-tax profit (PTP)   -964.1 1,132.0 362.0 4,996.4 223.3 338.8 0.0 0.0   Net earnings   -579.4 885.1 281.6 3,894.9 237.1 310.7 0.0 0.0   Pre-tax profit without non-rec. items   -964 1,132 362 4,996 223 339 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   17,713 17,570 17,426 17,282 17,139 17,545 0.0 0.0   Shareholders equity total   26,706 27,484 27,655 31,437 31,559 31,352 28,494 28,494   Interest-bearing liabilities   5,635 4,983 5,248 4,946 5,131 6,219 0.0 0.0   Balance sheet total (assets)   32,992 33,397 33,700 38,174 37,380 38,287 28,494 28,494   Net Debt   -9,596 -10,845 -11,006 -15,646 -13,943 -12,943 -28,494 -28,494     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   481 612 16.5 192 30.8 -69.4 0.0 0.0   Gross profit growth   95.2% 27.2% -97.3% 1,059.1% -83.9% 0.0% 0.0% 0.0%   Employees   0 0 0 0 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)   32,992 33,397 33,700 38,174 37,380 38,287 28,494 28,494   Balance sheet change%   -4.2% 1.2% 0.9% 13.3% -2.1% 2.4% -25.6% 0.0%   Added value   481.1 611.8 16.5 191.6 -170.0 -1,010.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -287 -287 -287 -287 -287 263 -17,545 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 -1.0 -2.0 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 (%)   70.1% 76.5% -768.9% 25.0% -1,019.1% 1,664.1% 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 %   1.4% 3.7% 1.3% 14.2% 3.6% 2.3% 0.0% 0.0%   ROI %   1.4% 3.7% 1.3% 14.4% 3.6% 2.3% 0.0% 0.0%   ROE %   -2.1% 3.3% 1.0% 13.2% 0.8% 1.0% 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 %   80.9% 82.3% 82.1% 82.4% 84.4% 81.9% 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, %   -1,994.5% -1,772.5% -66,573.3% -8,164.8% 8,202.9% 1,280.7% 0.0% 0.0%   Gearing %   21.1% 18.1% 19.0% 15.7% 16.3% 19.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.3% 1.8% 1.7% 1.8% 22.3% 9.2% 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   17.6 48.0 33.4 16.9 59.9 13.3 0.0 0.0   Current Ratio   17.6 48.0 33.4 16.9 59.9 13.3 0.0 0.0   Cash and cash equivalent   15,231.0 15,827.7 16,254.3 20,591.7 19,074.9 19,161.1 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   13,836.3 6,730.1 -444.3 421.7 887.9 -487.2 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 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   0 0 0 0 -170 -1,011 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -170 -1,011 0 0   EBIT / employee   0 0 0 0 -314 -1,154 0 0   Net earnings / employee   0 0 0 0 237 311 0 0