Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANOL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   0.0% 2.8% 2.8% 0.0% 0.3% 0.5% 4.4% 4.3%   Credit score (0-100)   0 58 58 0 100 99 47 48   Credit rating   N/A BBB BBB N/A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 14.4 18.5 18.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 335 337 355 504 473 473 473   Gross profit   0.0 145 145 152 235 237 0.0 0.0   EBITDA   0.0 7.8 11.7 27.1 54.4 57.6 0.0 0.0   EBIT   0.0 7.8 11.7 27.1 29.4 29.6 0.0 0.0   Pre-tax profit (PTP)   0.0 5.5 9.4 21.5 29.2 26.2 0.0 0.0   Net earnings   0.0 5.5 9.4 21.5 22.9 20.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 7.8 11.7 27.1 29.2 26.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 118 111 0.0 0.0   Shareholders equity total   0.0 74.2 84.1 99.7 113 119 115 115   Interest-bearing liabilities   0.0 0.0 0.0 0.0 38.1 8.6 0.0 0.0   Balance sheet total (assets)   0.0 157 159 173 245 211 115 115   Net Debt   0.0 0.0 0.0 0.0 16.3 -6.8 -101 -101     See the entire balance sheet 1.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 335 337 355 504 473 473 473   Net sales growth   -100.0% 0.0% 0.8% 5.2% 42.0% -6.1% 0.0% 0.0%   Gross profit   0.0 145 145 152 235 237 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.3% 4.6% 54.9% 0.7% -100.0% 0.0%   Employees   0 223 198 186 363 315 0 0   Employee growth %   -100.0% 0.0% -11.2% -6.1% 95.2% -13.2% -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)   0 157 159 173 245 211 115 115   Balance sheet change%   -100.0% 0.0% 1.5% 8.9% 41.8% -14.0% -45.4% 0.0%   Added value   0.0 7.8 11.7 27.1 29.4 57.6 0.0 0.0   Added value %   0.0% 2.3% 3.5% 7.6% 5.8% 12.2% 0.0% 0.0%   Investments   -80 0 0 0 108 -35 -111 0   Net sales trend   -1.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 2.3% 3.5% 7.6% 10.8% 12.2% 0.0% 0.0%   EBIT %   0.0% 2.3% 3.5% 7.6% 5.8% 6.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 5.4% 8.1% 17.9% 12.5% 12.5% 0.0% 0.0%   Net Earnings %   0.0% 1.7% 2.8% 6.1% 4.5% 4.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 1.7% 2.8% 6.1% 9.5% 10.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 2.3% 3.5% 7.6% 5.8% 5.5% 0.0% 0.0%   ROA %   0.0% 5.0% 7.4% 16.4% 14.8% 13.2% 0.0% 0.0%   ROI %   0.0% 5.0% 7.4% 16.4% 18.5% 20.0% 0.0% 0.0%   ROE %   0.0% 7.5% 11.9% 23.4% 21.6% 17.5% 0.0% 0.0%   1.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 45.9% 56.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 24.8% 17.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 20.5% 14.2% -21.3% -21.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 30.0% -11.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 33.9% 7.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 8.9% 16.4% 0.0% 0.0%   1.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.9 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 21.8 15.4 0.0 0.0   1.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 61.4 48.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 49.2 45.8 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 22.2% 17.9% 21.3% 21.3%   Net working capital   0.0 0.0 0.0 0.0 -9.7 4.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -1.9% 0.9% 0.0% 0.0%   1.0 Employee efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 2 2 2 1 2 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0