Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SBJ Holding Skørping 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.2% 2.7% 2.1% 1.5% 1.9% 4.6% 13.7% 11.4%   Credit score (0-100)   83 62 68 76 68 45 15 21   Credit rating   A BBB BBB A A BBB BB BB   Credit limit (kDKK)   22.0 0.0 0.1 7.8 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -4.4 75.8 164 1,416 116 112 0.0 0.0   EBITDA   -4.4 75.8 164 1,416 116 112 0.0 0.0   EBIT   -4.4 67.0 143 75.5 65.5 60.3 0.0 0.0   Pre-tax profit (PTP)   308.9 199.3 98.3 432.5 289.8 -578.9 0.0 0.0   Net earnings   310.0 198.1 92.6 466.1 315.3 -578.9 0.0 0.0   Pre-tax profit without non-rec. items   309 199 98.3 433 290 -579 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 3,067 3,452 3,862 3,883 4,239 0.0 0.0   Shareholders equity total   812 1,010 1,102 1,568 1,884 1,305 885 885   Interest-bearing liabilities   14.5 2,750 3,359 3,881 3,061 3,374 0.0 0.0   Balance sheet total (assets)   836 3,871 4,590 5,558 5,136 4,982 885 885   Net Debt   -386 2,612 3,118 3,620 3,059 3,370 -885 -885     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -4.4 75.8 164 1,416 116 112 0.0 0.0   Gross profit growth   0.0% 0.0% 115.9% 766.0% -91.8% -3.2% -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)   836 3,871 4,590 5,558 5,136 4,982 885 885   Balance sheet change%   60.4% 363.0% 18.6% 21.1% -7.6% -3.0% -82.2% 0.0%   Added value   -4.4 75.8 163.5 1,416.3 1,406.3 112.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 3,058 365 -932 -29 304 -4,239 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 88.4% 87.4% 5.3% 56.4% 53.7% 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 %   45.6% 11.2% 5.2% 12.1% 8.5% -8.0% 0.0% 0.0%   ROI %   46.3% 11.4% 5.4% 12.3% 8.8% -8.4% 0.0% 0.0%   ROE %   47.2% 21.8% 8.8% 34.9% 18.3% -36.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   97.1% 26.1% 24.0% 28.2% 36.7% 26.2% 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, %   8,811.5% 3,447.5% 1,906.4% 255.6% 2,633.5% 2,997.9% 0.0% 0.0%   Gearing %   1.8% 272.4% 304.7% 247.4% 162.5% 258.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.6% 4.0% 4.9% 4.8% 5.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   16.4 0.7 1.3 0.8 0.1 0.1 0.0 0.0   Current Ratio   16.4 0.7 1.3 0.8 0.1 0.1 0.0 0.0   Cash and cash equivalent   400.0 138.5 241.4 260.9 2.1 3.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   376.6 -70.9 108.5 -132.3 -716.8 -1,265.7 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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