Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PROJEKT SKIBET 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   12.7% 9.4% 10.9% 2.5% 2.3% 3.5% 7.8% 7.8%   Credit score (0-100)   20 27 22 61 64 53 31 31   Credit rating   BB BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 0.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   -675 -90.3 2,658 1,753 945 2,672 0.0 0.0   EBITDA   -675 -90.3 2,658 1,753 945 2,672 0.0 0.0   EBIT   -675 -90.3 2,658 1,753 16,869 -3,469 0.0 0.0   Pre-tax profit (PTP)   10,654.8 -290.4 2,532.0 1,715.9 16,005.3 -4,247.0 0.0 0.0   Net earnings   10,654.8 -290.4 2,532.0 2,287.2 12,439.5 -3,316.8 0.0 0.0   Pre-tax profit without non-rec. items   10,655 -290 2,532 1,716 16,005 -4,247 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 46,620 63,050 56,905 0.0 0.0   Shareholders equity total   -248 -538 1,994 4,281 16,721 22,491 21,166 21,166   Interest-bearing liabilities   14,228 7,583 750 25,126 45,747 36,255 0.0 0.0   Balance sheet total (assets)   14,046 7,354 5,208 49,099 66,902 62,199 21,166 21,166   Net Debt   14,228 7,583 750 24,612 42,049 31,024 -21,166 -21,166     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   -675 -90.3 2,658 1,753 945 2,672 0.0 0.0   Gross profit growth   69.8% 86.6% 0.0% -34.1% -46.1% 182.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   -100.0% 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)   14,046 7,354 5,208 49,099 66,902 62,199 21,166 21,166   Balance sheet change%   -1.5% -47.6% -29.2% 842.8% 36.3% -7.0% -66.0% 0.0%   Added value   -675.1 -90.3 2,657.8 1,752.6 16,869.3 -3,468.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 46,620 16,429 -6,145 -56,905 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 1.0 2.0 3.0 -1.0 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 (%)   100.0% 100.0% 100.0% 100.0% 1,784.7% -129.8% 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 %   54.5% -0.8% 40.6% 6.5% 29.1% -5.3% 0.0% 0.0%   ROI %   54.6% -0.8% 51.5% 10.9% 35.6% -5.4% 0.0% 0.0%   ROE %   75.3% -2.7% 54.2% 72.9% 118.5% -16.9% 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 %   -1.7% -6.8% 38.3% 10.8% 25.0% 36.2% 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, %   -2,107.5% -8,402.3% 28.2% 1,404.3% 4,448.5% 1,161.1% 0.0% 0.0%   Gearing %   -5,742.3% -1,409.1% 37.6% 586.9% 273.6% 161.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 1.8% 3.0% 0.3% 2.4% 2.1% 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 0.0 0.0 0.1 0.3 1.3 0.0 0.0   Current Ratio   1.0 0.9 1.6 0.1 0.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 514.2 3,698.7 5,230.7 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   -247.8 -538.1 1,993.8 -24,619.0 -9,108.6 1,297.3 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  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 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