Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVRØDDERNE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.2% 0.2%   Bankruptcy risk   1.1% 1.6% 0.8% 1.2% 0.8% 0.8% 8.1% 8.1%   Credit score (0-100)   86 75 91 80 92 91 30 30   Credit rating   A A AA A AA AA BB BB   Credit limit (kDKK)   249.4 6.8 545.3 116.7 599.1 881.5 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   8,048 6,566 7,833 7,621 8,895 10,708 0.0 0.0   EBITDA   4,578 3,494 4,548 2,873 4,069 5,251 0.0 0.0   EBIT   2,289 822 2,312 723 1,953 3,507 0.0 0.0   Pre-tax profit (PTP)   1,824.2 366.9 1,684.5 325.6 1,613.2 2,731.8 0.0 0.0   Net earnings   1,413.0 282.2 1,307.1 248.4 1,247.1 2,121.3 0.0 0.0   Pre-tax profit without non-rec. items   1,824 367 1,684 326 1,613 2,732 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   12,279 11,655 12,366 14,178 14,104 25,130 0.0 0.0   Shareholders equity total   2,906 2,689 3,996 4,244 4,491 6,212 5,287 5,287   Interest-bearing liabilities   569 463 10,465 638 12,008 20,217 0.0 0.0   Balance sheet total (assets)   18,818 16,608 18,739 19,821 19,400 32,482 5,287 5,287   Net Debt   -1,457 447 10,070 638 12,008 19,241 -5,287 -5,287     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   8,048 6,566 7,833 7,621 8,895 10,708 0.0 0.0   Gross profit growth   32.0% -18.4% 19.3% -2.7% 16.7% 20.4% -100.0% 0.0%   Employees   0 0 0 0 0 10 0 0   Employee growth %   0.0% 0.0% 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)   18,818 16,608 18,739 19,821 19,400 32,482 5,287 5,287   Balance sheet change%   51.8% -11.7% 12.8% 5.8% -2.1% 67.4% -83.7% 0.0%   Added value   4,578.4 3,493.8 4,548.3 2,872.7 4,102.9 5,250.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,150 -3,296 -1,525 -337 -2,189 9,283 -25,130 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   28.4% 12.5% 29.5% 9.5% 22.0% 32.8% 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 %   14.7% 4.6% 13.1% 3.8% 10.0% 13.5% 0.0% 0.0%   ROI %   19.5% 7.0% 17.9% 5.0% 12.4% 15.7% 0.0% 0.0%   ROE %   57.7% 10.1% 39.1% 6.0% 28.6% 39.6% 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 %   15.4% 16.2% 21.3% 21.4% 23.1% 19.1% 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, %   -31.8% 12.8% 221.4% 22.2% 295.1% 366.5% 0.0% 0.0%   Gearing %   19.6% 17.2% 261.9% 15.0% 267.4% 325.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.2% 88.3% 11.5% 7.2% 5.4% 4.8% 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   0.9 0.6 0.8 0.7 0.7 0.8 0.0 0.0   Current Ratio   1.0 0.9 1.0 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   2,025.2 15.8 395.3 0.0 0.0 976.7 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   161.2 -736.1 -19.0 -354.8 -495.5 -1,292.9 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 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 0 0 0 0 525 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 525 0 0   EBIT / employee   0 0 0 0 0 351 0 0   Net earnings / employee   0 0 0 0 0 212 0 0