Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKAGERAK FISKEEKSPORT 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   3.5% 1.5% 2.4% 1.3% 3.0% 3.7% 6.8% 6.8%   Credit score (0-100)   55 77 63 79 57 50 35 35   Credit rating   BBB A BBB A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 18.5 0.1 174.3 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 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   7,470 6,301 5,786 4,110 1,675 2,806 0.0 0.0   EBITDA   222 1,164 3,949 2,124 -116 1,574 0.0 0.0   EBIT   -625 1,164 3,949 2,118 -116 1,574 0.0 0.0   Pre-tax profit (PTP)   -641.0 1,156.0 4,553.0 2,292.0 73.0 -957.7 0.0 0.0   Net earnings   -641.0 1,156.0 4,371.0 1,711.0 3.0 -951.2 0.0 0.0   Pre-tax profit without non-rec. items   -641 1,156 4,553 2,292 73.0 -958 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   20.0 0.0 0.0 468 384 384 0.0 0.0   Shareholders equity total   2,253 3,409 7,780 9,491 9,494 8,543 6,543 6,543   Interest-bearing liabilities   81.0 85.0 107 275 2,923 3,725 0.0 0.0   Balance sheet total (assets)   3,705 4,210 14,525 16,495 21,414 22,745 6,543 6,543   Net Debt   -2,088 -2,996 -9,405 -3,359 2,220 1,743 -6,543 -6,543     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   7,470 6,301 5,786 4,110 1,675 2,806 0.0 0.0   Gross profit growth   26.7% -15.6% -8.2% -29.0% -59.2% 67.5% -100.0% 0.0%   Employees   9 3 3 3 3 3 0 0   Employee growth %   -30.8% -66.7% 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)   3,705 4,210 14,525 16,495 21,414 22,745 6,543 6,543   Balance sheet change%   -76.3% 13.6% 245.0% 13.6% 29.8% 6.2% -71.2% 0.0%   Added value   222.0 1,164.0 3,949.0 2,124.0 -110.0 1,574.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,336 -20 0 462 -84 0 -384 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 -1.0 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 (%)   -8.4% 18.5% 68.3% 51.5% -6.9% 56.1% 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 %   -6.5% 29.9% 49.7% 15.2% 1.4% 20.0% 0.0% 0.0%   ROI %   -8.7% 40.3% 79.8% 26.4% 2.5% -5.3% 0.0% 0.0%   ROE %   -9.0% 40.8% 78.1% 19.8% 0.0% -10.5% 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 %   60.8% 81.0% 53.6% 57.5% 44.3% 37.6% 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, %   -940.5% -257.4% -238.2% -158.1% -1,913.8% 110.7% 0.0% 0.0%   Gearing %   3.6% 2.5% 1.4% 2.9% 30.8% 43.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.5% 33.7% 103.1% 38.2% 12.6% 9.1% 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   2.5 5.5 2.2 2.3 1.4 1.3 0.0 0.0   Current Ratio   2.5 5.5 2.2 2.3 1.4 1.3 0.0 0.0   Cash and cash equivalent   2,169.0 3,081.0 9,512.0 3,634.0 703.0 1,981.3 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   2,173.0 3,402.0 7,941.0 8,973.0 5,056.0 4,099.4 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 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   25 388 1,316 708 -37 525 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 388 1,316 708 -39 525 0 0   EBIT / employee   -69 388 1,316 706 -39 525 0 0   Net earnings / employee   -71 385 1,457 570 1 -317 0 0