Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOLEJOBS.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 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% 3.1% 3.1%   Bankruptcy risk   19.0% 21.2% 9.7% 7.9% 12.6% 12.9% 18.2% 18.0%   Credit score (0-100)   7 5 25 29 18 17 8 8   Credit rating   B B BB BB BB BB B B   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 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   677 668 683 770 761 747 0.0 0.0   EBITDA   -0.8 -25.6 238 219 88.7 51.9 0.0 0.0   EBIT   -39.9 -90.5 199 172 41.2 4.3 0.0 0.0   Pre-tax profit (PTP)   -47.5 -90.1 189.3 158.1 -73.6 58.6 0.0 0.0   Net earnings   -37.7 -70.5 147.7 123.3 -58.4 45.5 0.0 0.0   Pre-tax profit without non-rec. items   -47.5 -90.1 189 158 -73.6 58.6 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   61.2 7.9 197 150 102 54.5 0.0 0.0   Shareholders equity total   -334 -404 -257 -133 -192 -146 -226 -226   Interest-bearing liabilities   1.6 3.8 151 118 81.2 44.4 226 226   Balance sheet total (assets)   589 695 1,004 1,097 951 975 0.0 0.0   Net Debt   -243 -406 -440 -636 -303 -378 226 226     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   677 668 683 770 761 747 0.0 0.0   Gross profit growth   -11.7% -1.3% 2.3% 12.8% -1.3% -1.8% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   -100.0% 0.0% -50.0% 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)   589 695 1,004 1,097 951 975 0 0   Balance sheet change%   -20.8% 18.0% 44.5% 9.2% -13.3% 2.5% -100.0% 0.0%   Added value   -0.8 -25.6 238.0 219.2 88.7 51.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -78 -130 150 -95 -95 -95 -54 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 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 (%)   -5.9% -13.6% 29.1% 22.3% 5.4% 0.6% 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 %   -4.1% -8.8% 17.0% 13.9% 5.9% 7.6% 0.0% 0.0%   ROI %   -3,214.5% -3,320.5% 259.6% 129.0% 69.9% 137.6% 0.0% 0.0%   ROE %   -5.7% -11.0% 17.4% 11.7% -5.7% 4.7% 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 %   -219.8% -174.9% -64.0% -41.8% -76.6% -60.3% -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, %   31,338.9% 1,584.1% -184.8% -290.3% -341.7% -728.7% 0.0% 0.0%   Gearing %   -0.5% -0.9% -58.7% -88.8% -42.4% -30.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   615.2% 31.2% 14.4% 11.3% 143.7% 44.4% 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   3.4 3.0 2.7 3.9 2.8 2.6 0.0 0.0   Current Ratio   0.6 0.6 0.7 0.8 0.5 0.6 0.0 0.0   Cash and cash equivalent   244.8 409.7 590.4 754.5 384.4 422.5 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   -407.0 -412.1 -348.0 -207.0 -508.9 -493.9 -113.0 -113.0   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   0 -13 238 219 89 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -13 238 219 89 52 0 0   EBIT / employee   0 -45 199 172 41 4 0 0   Net earnings / employee   0 -35 148 123 -58 46 0 0