Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skrotmægleren 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 N/A 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% 1.9% 1.9%   Bankruptcy risk   0.0% 3.4% 2.9% 5.5% 2.3% 4.3% 9.4% 9.2%   Credit score (0-100)   0 55 58 40 64 47 26 27   Credit rating   N/A BBB BBB BBB BBB 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 N/A 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   0.0 1,295 400 473 1,200 1,841 0.0 0.0   EBITDA   0.0 885 132 -69.5 422 757 0.0 0.0   EBIT   0.0 800 95.0 -102 348 376 0.0 0.0   Pre-tax profit (PTP)   0.0 789.7 79.5 -130.1 337.8 360.4 0.0 0.0   Net earnings   0.0 615.0 56.0 -106.4 260.1 48.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 790 79.5 -130 338 360 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 390 179 170 455 1,540 0.0 0.0   Shareholders equity total   0.0 620 566 419 679 518 468 468   Interest-bearing liabilities   0.0 190 672 182 0.0 424 0.0 0.0   Balance sheet total (assets)   0.0 1,089 1,456 942 1,117 1,921 468 468   Net Debt   0.0 34.0 480 -49.5 -186 420 -413 -413     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,295 400 473 1,200 1,841 0.0 0.0   Gross profit growth   0.0% 0.0% -69.1% 18.4% 153.6% 53.4% -100.0% 0.0%   Employees   0 0 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   0 1,089 1,456 942 1,117 1,921 468 468   Balance sheet change%   0.0% 0.0% 33.7% -35.3% 18.5% 72.0% -75.7% 0.0%   Added value   0.0 884.7 131.7 -69.5 379.8 757.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 305 -248 -41 251 718 -1,540 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 61.8% 23.8% -21.4% 29.0% 20.4% 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 %   0.0% 73.5% 7.5% -8.5% 33.8% 24.8% 0.0% 0.0%   ROI %   0.0% 86.9% 8.8% -11.0% 53.5% 45.0% 0.0% 0.0%   ROE %   0.0% 99.2% 9.4% -21.6% 47.3% 8.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 57.0% 38.9% 44.5% 60.8% 26.9% 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, %   0.0% 3.8% 364.2% 71.2% -44.1% 55.4% 0.0% 0.0%   Gearing %   0.0% 30.7% 118.8% 43.4% 0.0% 82.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.1% 3.6% 6.7% 11.1% 7.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.5 1.2 1.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.5 1.5 0.2 0.0 0.0   Cash and cash equivalent   0.0 156.4 192.7 231.4 186.0 4.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 699.1 398.5 249.4 203.1 -1,043.2 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 N/A 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 0 132 -70 380 379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 132 -70 422 379 0 0   EBIT / employee   0 0 95 -102 348 188 0 0   Net earnings / employee   0 0 56 -106 260 24 0 0