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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   28.8% 21.7% 18.4% 18.9% 20.0% 16.3% 20.4% 20.4%   Credit score (0-100)   3 4 7 6 5 11 5 5   Credit rating   B B B B B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   668 683 770 761 747 777 0.0 0.0   EBITDA   -25.6 238 219 88.7 51.9 106 0.0 0.0   EBIT   -90.5 199 172 41.2 4.3 74.2 0.0 0.0   Pre-tax profit (PTP)   -90.1 189.3 158.1 -73.6 58.6 91.2 0.0 0.0   Net earnings   -70.5 147.7 123.3 -58.4 45.5 71.1 0.0 0.0   Pre-tax profit without non-rec. items   -90.1 189 158 -73.6 58.6 91.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   7.9 197 150 102 54.5 0.0 0.0 0.0   Shareholders equity total   -404 -257 -133 -192 -146 -74.9 -155 -155   Interest-bearing liabilities   3.8 151 118 81.2 44.4 0.8 155 155   Balance sheet total (assets)   695 1,004 1,097 951 975 1,143 0.0 0.0   Net Debt   -406 -440 -636 -303 -378 -367 155 155     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   668 683 770 761 747 777 0.0 0.0   Gross profit growth   -1.3% 2.3% 12.8% -1.3% -1.8% 4.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   695 1,004 1,097 951 975 1,143 0 0   Balance sheet change%   18.0% 44.5% 9.2% -13.3% 2.5% 17.3% -100.0% 0.0%   Added value   -25.6 238.0 219.2 88.7 51.9 105.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -130 150 -95 -95 -95 -86 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -13.6% 29.1% 22.3% 5.4% 0.6% 9.6% 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 %   -8.8% 17.0% 13.9% 5.9% 7.6% 7.9% 0.0% 0.0%   ROI %   -3,320.5% 259.6% 129.0% 69.9% 137.6% 410.9% 0.0% 0.0%   ROE %   -11.0% 17.4% 11.7% -5.7% 4.7% 6.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -174.9% -64.0% -41.8% -76.6% -60.3% -29.8% -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, %   1,584.1% -184.8% -290.3% -341.7% -728.7% -347.2% 0.0% 0.0%   Gearing %   -0.9% -58.7% -88.8% -42.4% -30.4% -1.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.2% 14.4% 11.3% 143.7% 44.4% 7.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.0 2.7 3.9 2.8 2.6 2.5 0.0 0.0   Current Ratio   0.6 0.7 0.8 0.5 0.6 0.5 0.0 0.0   Cash and cash equivalent   409.7 590.4 754.5 384.4 422.5 368.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -412.1 -348.0 -207.0 -508.9 -495.7 -581.6 -77.4 -77.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -13 238 219 89 52 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -13 238 219 89 52 106 0 0   EBIT / employee   -45 199 172 41 4 74 0 0   Net earnings / employee   -35 148 123 -58 46 71 0 0