Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKALBAKKEN 6 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 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   2.2% 1.7% 1.6% 1.6% 1.6% 2.3% 16.7% 16.4%   Credit score (0-100)   67 72 73 74 74 38 10 11   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 0.3 0.8 1.3 2.3 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 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   324 351 318 324 335 273 0.0 0.0   EBITDA   293 321 318 324 335 273 0.0 0.0   EBIT   227 272 250 256 261 196 0.0 0.0   Pre-tax profit (PTP)   120.5 169.3 148.5 215.9 418.3 39.5 0.0 0.0   Net earnings   120.5 104.1 99.1 151.7 309.4 13.4 0.0 0.0   Pre-tax profit without non-rec. items   120 169 149 216 418 39.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,961 2,967 2,916 2,951 3,197 3,185 0.0 0.0   Shareholders equity total   -38.1 66.0 165 317 626 396 346 346   Interest-bearing liabilities   3,051 2,939 2,824 2,648 2,894 2,823 0.0 0.0   Balance sheet total (assets)   3,150 3,227 3,228 3,226 3,774 3,692 346 346   Net Debt   2,883 2,697 2,586 2,424 2,404 2,370 -346 -346     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   324 351 318 324 335 273 0.0 0.0   Gross profit growth   19.2% 8.3% -9.5% 1.8% 3.4% -18.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   3,150 3,227 3,228 3,226 3,774 3,692 346 346   Balance sheet change%   0.2% 2.4% 0.1% -0.1% 17.0% -2.2% -90.6% 0.0%   Added value   292.8 321.2 318.1 323.8 328.0 273.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -43 -120 -33 171 -88 -3,185 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   70.0% 77.5% 78.5% 79.2% 77.8% 71.9% 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 %   7.0% 8.5% 7.7% 7.9% 16.7% 5.3% 0.0% 0.0%   ROI %   7.3% 9.0% 8.3% 8.6% 18.0% 5.9% 0.0% 0.0%   ROE %   3.8% 6.5% 85.7% 63.0% 65.6% 2.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -1.2% 2.0% 5.1% 9.8% 16.6% 10.7% 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, %   984.5% 839.5% 812.9% 748.7% 718.4% 867.1% 0.0% 0.0%   Gearing %   -8,015.6% 4,450.8% 1,710.1% 835.7% 462.0% 713.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 3.4% 3.5% 1.5% 5.9% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.4 1.7 1.9 1.8 4.1 1.4 0.0 0.0   Current Ratio   1.4 1.7 1.9 1.8 4.1 1.4 0.0 0.0   Cash and cash equivalent   168.5 241.8 238.3 223.9 489.4 453.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   52.4 102.5 148.2 122.1 438.0 137.3 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 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 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