Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKARE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.3% 3.7% 3.7% 3.7% 1.1% 1.0% 7.6% 7.6%   Credit score (0-100)   82 53 51 50 83 84 32 32   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   1,875.9 0.0 0.0 0.0 5,592.4 7,941.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -43.0 0.0 0.0 0.0 -93.0 -112 0.0 0.0   EBITDA   -43.0 0.0 0.0 0.0 -93.0 -112 0.0 0.0   EBIT   -43.0 0.0 0.0 0.0 -93.0 -112 0.0 0.0   Pre-tax profit (PTP)   10,790.0 6,925.0 8,262.0 6,781.0 9,366.0 5,919.0 0.0 0.0   Net earnings   10,802.0 6,925.0 8,262.0 6,781.0 9,392.0 5,939.0 0.0 0.0   Pre-tax profit without non-rec. items   10,790 0.0 0.0 0.0 9,366 5,919 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   130,104 136,921 145,072 151,740 161,018 166,839 39,652 39,652   Interest-bearing liabilities   3,961 0.0 0.0 0.0 10,322 10,522 0.0 0.0   Balance sheet total (assets)   134,152 141,948 150,755 159,344 171,374 177,395 39,652 39,652   Net Debt   3,957 0.0 0.0 0.0 10,279 10,474 -39,652 -39,652     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -43.0 0.0 0.0 0.0 -93.0 -112 0.0 0.0   Gross profit growth   -13.2% 0.0% 0.0% 0.0% 0.0% -20.4% 0.0% 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)   134,152 141,948 150,755 159,344 171,374 177,395 39,652 39,652   Balance sheet change%   10.0% 5.8% 6.2% 5.7% 7.5% 3.5% -77.6% 0.0%   Added value   -43.0 0.0 0.0 0.0 -93.0 -112.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 0.0% 0.0% 0.0% 100.0% 100.0% 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 %   8.5% 0.0% 0.0% 0.0% 5.8% 3.5% 0.0% 0.0%   ROI %   8.5% 0.0% 0.0% 0.0% 5.8% 3.5% 0.0% 0.0%   ROE %   8.7% 5.2% 5.9% 4.6% 6.0% 3.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   97.0% 100.0% 100.0% 100.0% 94.0% 94.0% 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, %   -9,202.3% 0.0% 0.0% 0.0% -11,052.7% -9,351.8% 0.0% 0.0%   Gearing %   3.0% 0.0% 0.0% 0.0% 6.4% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 0.0% 0.0% 0.0% 2.8% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.0 0.0 0.0 0.9 0.8 0.0 0.0   Current Ratio   0.8 0.0 0.0 0.0 0.9 0.8 0.0 0.0   Cash and cash equivalent   4.0 0.0 0.0 0.0 43.0 48.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -671.0 0.0 0.0 0.0 -1,396.0 -1,584.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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