Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skou Trading ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... 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% 1.5%   Bankruptcy risk   18.1% 13.6% 14.3% 13.7% 9.2% 11.2% 14.8% 14.5%   Credit score (0-100)   9 17 15 15 26 20 14 15   Credit rating   B BB BB BB BB BB BB BB   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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   306 0 0 0 0 0 0 0   Gross profit   82.0 1.5 164 195 255 113 0.0 0.0   EBITDA   80.8 1.5 164 195 255 113 0.0 0.0   EBIT   80.8 1.5 164 195 255 113 0.0 0.0   Pre-tax profit (PTP)   80.8 -16.8 162.3 192.5 250.8 112.6 0.0 0.0   Net earnings   80.8 -16.8 121.8 149.8 193.3 86.9 0.0 0.0   Pre-tax profit without non-rec. items   80.8 -16.8 162 193 251 113 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   80.8 64.0 186 336 529 616 576 576   Interest-bearing liabilities   0.0 126 76.0 476 476 669 0.0 0.0   Balance sheet total (assets)   80.8 198 466 1,055 1,245 1,365 576 576   Net Debt   -49.5 103 30.4 474 322 598 -576 -576     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   306 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   82.0 1.5 164 195 255 113 0.0 0.0   Gross profit growth   0.0% -98.2% 11,037.7% 19.0% 30.7% -55.8% -100.0% 0.0%   Employees   0 1 1 1 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   81 198 466 1,055 1,245 1,365 576 576   Balance sheet change%   0.0% 144.9% 135.4% 126.4% 18.0% 9.6% -57.8% 0.0%   Added value   80.8 1.5 163.8 195.0 254.9 112.6 0.0 0.0   Added value %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   98.6% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   100.0% 1.1% 49.3% 25.6% 22.2% 8.6% 0.0% 0.0%   ROI %   100.0% 1.1% 72.5% 36.3% 28.1% 9.8% 0.0% 0.0%   ROE %   100.0% -23.2% 97.5% 57.5% 44.7% 15.2% 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 %   100.0% 32.3% 39.9% 31.8% 42.5% 45.1% 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 %   -16.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -61.3% 7,022.5% 18.5% 242.9% 126.2% 531.2% 0.0% 0.0%   Gearing %   0.0% 196.8% 40.9% 141.8% 90.0% 108.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 29.0% 1.5% 0.9% 0.8% 0.0% 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   0.0 0.9 1.4 0.9 1.0 0.6 0.0 0.0   Current Ratio   0.0 1.5 1.7 1.5 1.7 1.8 0.0 0.0   Cash and cash equivalent   49.5 22.7 45.6 2.3 154.3 70.4 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)   16.6 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 %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   80.8 64.0 185.8 335.6 528.9 615.8 0.0 0.0   Net working capital %   26.4% 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 1 164 195 0 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1 164 195 0 56 0 0   EBIT / employee   0 1 164 195 0 56 0 0   Net earnings / employee   0 -17 122 150 0 43 0 0