Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVGAARD KS BYG & ANLÆG 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   2.9% 2.3% 1.1% 6.8% 3.0% 6.9% 10.7% 10.5%   Credit score (0-100)   60 66 84 34 57 34 23 23   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 129.0 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 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   1,356 2,416 2,663 154 876 562 0.0 0.0   EBITDA   139 341 1,041 -423 349 -270 0.0 0.0   EBIT   118 341 1,035 -433 339 -279 0.0 0.0   Pre-tax profit (PTP)   111.6 330.5 1,008.7 -451.9 333.8 -279.3 0.0 0.0   Net earnings   84.6 254.3 780.3 -356.0 246.4 -217.9 0.0 0.0   Pre-tax profit without non-rec. items   112 330 1,009 -452 334 -279 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 42.1 32.4 22.7 13.0 0.0 0.0   Shareholders equity total   411 665 1,445 1,089 1,336 1,118 1,038 1,038   Interest-bearing liabilities   0.6 354 333 0.0 16.5 27.1 0.0 0.0   Balance sheet total (assets)   679 2,161 2,555 1,180 1,526 1,281 1,038 1,038   Net Debt   -339 -1,681 -1,185 -945 -1,474 -1,141 -1,038 -1,038     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   1,356 2,416 2,663 154 876 562 0.0 0.0   Gross profit growth   6.0% 78.1% 10.2% -94.2% 468.3% -35.8% -100.0% 0.0%   Employees   0 3 3 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -66.7% 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)   679 2,161 2,555 1,180 1,526 1,281 1,038 1,038   Balance sheet change%   2.9% 218.2% 18.2% -53.8% 29.3% -16.0% -19.0% 0.0%   Added value   138.5 340.7 1,040.9 -423.3 348.7 -269.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 0 36 -19 -19 -19 -13 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 5.0 -1.0 1.0 -1.0 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 (%)   8.7% 14.1% 38.9% -281.0% 38.7% -49.7% 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 %   17.6% 24.0% 43.9% -23.2% 25.7% -19.5% 0.0% 0.0%   ROI %   29.9% 45.5% 72.2% -30.2% 28.5% -21.9% 0.0% 0.0%   ROE %   23.0% 47.3% 74.0% -28.1% 20.3% -17.8% 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 %   60.4% 30.8% 56.6% 92.3% 87.5% 87.2% 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, %   -245.0% -493.3% -113.8% 223.2% -422.7% 423.1% 0.0% 0.0%   Gearing %   0.2% 53.2% 23.0% 0.0% 1.2% 2.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.7% 5.8% 7.5% 11.5% 176.5% 26.4% 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   2.8 1.6 2.9 12.6 7.9 7.8 0.0 0.0   Current Ratio   2.8 1.6 2.9 12.6 7.9 7.8 0.0 0.0   Cash and cash equivalent   340.0 2,034.5 1,517.9 944.8 1,490.3 1,168.2 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   440.4 807.9 1,638.2 1,056.8 1,312.8 1,104.6 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   0 114 347 -423 349 -270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 114 347 -423 349 -270 0 0   EBIT / employee   0 114 345 -433 339 -279 0 0   Net earnings / employee   0 85 260 -356 246 -218 0 0