Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skumisolering.dk 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 N/A 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% 6.1% 6.1%   Bankruptcy risk   0.0% 0.0% 7.2% 11.5% 30.5% 7.1% 16.1% 16.1%   Credit score (0-100)   0 0 33 20 1 33 11 11   Credit rating   N/A N/A BBB BB C 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 N/A 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 0.0 978 991 921 1,527 0.0 0.0   EBITDA   0.0 0.0 67.9 76.6 -187 440 0.0 0.0   EBIT   0.0 0.0 5.9 5.3 -245 440 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 6.1 5.9 -269.0 416.0 0.0 0.0   Net earnings   0.0 0.0 4.0 2.9 -215.6 322.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 6.1 5.9 -269 416 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 248 223 103 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 54.0 56.9 -159 163 123 123   Interest-bearing liabilities   0.0 0.0 4.8 0.7 0.7 0.7 0.0 0.0   Balance sheet total (assets)   0.0 0.0 992 1,121 906 1,547 123 123   Net Debt   0.0 0.0 -517 -287 -116 -421 -123 -123     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 978 991 921 1,527 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 1.3% -7.0% 65.7% -100.0% 0.0%   Employees   0 0 5 4 5 2 0 0   Employee growth %   0.0% 0.0% 0.0% -20.0% 25.0% -60.0% -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 0 992 1,121 906 1,547 123 123   Balance sheet change%   0.0% 0.0% 0.0% 13.0% -19.1% 70.7% -92.0% 0.0%   Added value   0.0 0.0 67.9 76.6 -173.7 440.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 186 -96 -178 -103 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 0.6% 0.5% -26.6% 28.8% 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% 0.0% 1.1% 1.1% -22.7% 33.8% 0.0% 0.0%   ROI %   0.0% 0.0% 6.1% 7.3% -380.3% 535.8% 0.0% 0.0%   ROE %   0.0% 0.0% 7.4% 5.3% -44.8% 60.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 5.4% 5.1% -14.9% 10.6% 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% 0.0% -762.0% -374.8% 62.0% -95.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 8.9% 1.2% -0.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 194.2% 194.8% 3,026.6% 3,717.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.8 0.7 0.6 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.9 0.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 522.3 287.8 116.3 422.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 -89.2 -132.4 -300.4 88.5 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 N/A 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 14 19 -35 220 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 14 19 -37 220 0 0   EBIT / employee   0 0 1 1 -49 220 0 0   Net earnings / employee   0 0 1 1 -43 161 0 0