Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKÆRBÆK BYGNINGSINDUSTRI A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.8% 0.8% 0.8% 0.8% 0.9% 7.7% 7.7%   Credit score (0-100)   0 94 93 92 93 89 30 31   Credit rating   N/A AA AA AA AA A BB BB   Credit limit (kDKK)   0.0 6,324.7 5,691.5 5,132.9 4,323.3 3,986.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 78,122 76,939 68,014 67,481 77,186 0.0 0.0   EBITDA   0.0 13,125 13,383 11,154 10,617 13,090 0.0 0.0   EBIT   0.0 7,284 7,930 5,909 5,207 7,272 0.0 0.0   Pre-tax profit (PTP)   0.0 7,323.0 7,909.0 5,871.0 5,204.0 7,251.0 0.0 0.0   Net earnings   0.0 5,732.0 6,147.0 4,715.0 4,053.0 5,651.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 7,323 7,909 5,871 5,204 7,251 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 31,615 26,195 21,892 20,045 15,902 0.0 0.0   Shareholders equity total   0.0 53,238 48,653 47,221 34,053 35,651 26,000 26,000   Interest-bearing liabilities   0.0 446 66.0 295 1.0 182 0.0 0.0   Balance sheet total (assets)   0.0 80,225 71,567 73,734 58,096 97,013 26,000 26,000   Net Debt   0.0 380 24.0 261 -34.0 182 -26,000 -26,000     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 78,122 76,939 68,014 67,481 77,186 0.0 0.0   Gross profit growth   0.0% 0.0% -1.5% -11.6% -0.8% 14.4% -100.0% 0.0%   Employees   0 0 0 126 128 130 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 1.6% 1.6% -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 80,225 71,567 73,734 58,096 97,013 26,000 26,000   Balance sheet change%   0.0% 0.0% -10.8% 3.0% -21.2% 67.0% -73.2% 0.0%   Added value   0.0 13,125.0 13,383.0 11,154.0 10,452.0 13,090.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 25,774 -10,873 -9,548 -7,257 -9,961 -15,902 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 9.3% 10.3% 8.7% 7.7% 9.4% 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% 9.1% 10.4% 8.1% 7.9% 9.4% 0.0% 0.0%   ROI %   0.0% 13.6% 15.3% 12.1% 12.2% 13.4% 0.0% 0.0%   ROE %   0.0% 10.8% 12.1% 9.8% 10.0% 16.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 66.4% 68.0% 64.0% 58.6% 36.7% 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% 2.9% 0.2% 2.3% -0.3% 1.4% 0.0% 0.0%   Gearing %   0.0% 0.8% 0.1% 0.6% 0.0% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.4% 8.2% 21.1% 3.4% 51.4% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.8 0.9 1.2 0.5 2.4 0.0 0.0   Current Ratio   0.0 1.8 2.1 2.0 1.8 3.2 0.0 0.0   Cash and cash equivalent   0.0 66.0 42.0 34.0 35.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 21,957.0 23,261.0 26,157.0 16,934.0 55,865.0 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 89 82 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 89 83 101 0 0   EBIT / employee   0 0 0 47 41 56 0 0   Net earnings / employee   0 0 0 37 32 43 0 0