Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVBO 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   5.4% 3.0% 4.8% 6.8% 7.5% 6.0% 13.4% 13.4%   Credit score (0-100)   43 58 45 34 32 38 17 17   Credit rating   BBB BBB BBB BBB BB BBB BB BB   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 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   93.9 111 19.2 7.2 -38.8 -44.8 0.0 0.0   EBITDA   93.9 99.1 19.2 7.2 -38.8 -44.8 0.0 0.0   EBIT   46.1 54.3 -25.6 -37.6 -83.6 -44.8 0.0 0.0   Pre-tax profit (PTP)   29.0 44.3 -40.2 -47.9 -90.9 -57.6 0.0 0.0   Net earnings   39.0 29.3 -152.2 -37.9 -68.9 -45.6 0.0 0.0   Pre-tax profit without non-rec. items   29.0 44.3 -40.2 -47.9 -90.9 -57.6 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   971 914 870 825 780 780 0.0 0.0   Shareholders equity total   564 593 441 403 334 288 -384 -384   Interest-bearing liabilities   487 468 449 431 432 507 384 384   Balance sheet total (assets)   1,194 1,067 951 884 794 814 0.0 0.0   Net Debt   410 394 379 382 432 498 384 384     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   93.9 111 19.2 7.2 -38.8 -44.8 0.0 0.0   Gross profit growth   33.4% 18.3% -82.7% -62.5% 0.0% -15.3% 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)   1,194 1,067 951 884 794 814 0 0   Balance sheet change%   -15.4% -10.6% -10.9% -7.1% -10.2% 2.6% -100.0% 0.0%   Added value   93.9 99.1 19.2 7.2 -38.8 -44.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 32 -223 -90 -90 0 -307 -473   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 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 (%)   49.1% 48.9% -133.4% -522.8% 215.4% 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 %   3.6% 4.8% -2.5% -4.1% -9.5% -5.6% 0.0% 0.0%   ROI %   4.0% 5.2% -2.5% -4.1% -9.5% -5.6% 0.0% 0.0%   ROE %   7.2% 5.1% -29.4% -9.0% -18.7% -14.6% 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 %   47.2% 55.6% 46.4% 45.6% 42.1% 35.4% -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, %   436.5% 397.7% 1,971.8% 5,314.8% -1,111.9% -1,113.2% 0.0% 0.0%   Gearing %   86.3% 78.9% 101.9% 106.9% 129.2% 175.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.1% 3.2% 2.3% 2.5% 2.7% 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   0.9 6.2 4.1 3.3 0.3 0.2 0.0 0.0   Current Ratio   1.4 6.2 4.1 3.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   76.7 73.8 70.7 48.3 0.0 8.6 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   60.7 128.2 61.8 40.8 -27.0 -103.4 -192.2 -192.2   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