Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skin of Fashion Webshop 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 N/A 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.0% 9.7% 10.9% 7.7% 6.1% 3.4% 11.8% 11.8%   Credit score (0-100)   0 27 22 30 38 53 20 20   Credit rating   N/A BB BB BB BBB BBB 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 N/A 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   0.0 13.0 123 253 347 362 0.0 0.0   EBITDA   0.0 13.0 53.0 154 257 205 0.0 0.0   EBIT   0.0 13.0 48.8 145 249 184 0.0 0.0   Pre-tax profit (PTP)   0.0 12.8 47.8 139.1 245.6 209.7 0.0 0.0   Net earnings   0.0 9.2 36.6 106.6 190.7 169.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 12.8 47.8 139 246 210 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 0.0 199 0.0 0.0   Shareholders equity total   0.0 59.2 95.8 202 393 562 483 483   Interest-bearing liabilities   0.0 3.0 3.0 2.2 2.2 22.7 0.0 0.0   Balance sheet total (assets)   0.0 90.4 232 769 789 978 483 483   Net Debt   0.0 -14.6 -165 -352 -297 -178 -483 -483     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 13.0 123 253 347 362 0.0 0.0   Gross profit growth   0.0% 0.0% 851.1% 105.3% 36.7% 4.4% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 90 232 769 789 978 483 483   Balance sheet change%   0.0% 0.0% 156.6% 231.6% 2.7% 23.9% -50.6% 0.0%   Added value   0.0 13.0 53.0 153.8 257.4 204.8 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 17 -17 -17 173 -199 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 39.5% 57.4% 71.9% 50.8% 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 %   0.0% 14.4% 30.3% 29.1% 32.0% 24.1% 0.0% 0.0%   ROI %   0.0% 20.9% 60.6% 95.9% 83.0% 42.8% 0.0% 0.0%   ROE %   0.0% 15.5% 47.3% 71.5% 64.0% 35.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 65.5% 41.3% 26.3% 49.8% 57.5% 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, %   0.0% -112.8% -312.1% -228.7% -115.4% -86.7% 0.0% 0.0%   Gearing %   0.0% 5.1% 3.1% 1.1% 0.6% 4.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.0% 33.3% 248.5% 159.0% 26.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.7 1.6 0.7 1.1 0.9 0.0 0.0   Current Ratio   0.0 2.9 1.6 1.3 2.0 1.6 0.0 0.0   Cash and cash equivalent   0.0 17.6 168.3 353.9 299.2 200.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 59.2 75.0 190.0 389.0 242.4 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 N/A 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 13 53 154 257 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 13 53 154 257 205 0 0   EBIT / employee   0 13 49 145 249 184 0 0   Net earnings / employee   0 9 37 107 191 169 0 0