Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OK INVEST, SKIVE 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% 1.5% 1.5%   Bankruptcy risk   1.6% 1.6% 1.8% 0.9% 1.2% 2.5% 11.6% 11.6%   Credit score (0-100)   76 76 72 88 83 61 21 21   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   6.3 7.0 2.3 311.4 133.1 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 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   501 513 527 518 538 0 0 0   Gross profit   345 366 377 340 233 433 0.0 0.0   EBITDA   345 366 377 340 233 433 0.0 0.0   EBIT   345 366 377 340 233 433 0.0 0.0   Pre-tax profit (PTP)   289.8 345.3 355.2 315.2 209.4 370.6 0.0 0.0   Net earnings   231.5 276.0 269.8 244.6 163.3 288.8 0.0 0.0   Pre-tax profit without non-rec. items   290 345 355 315 209 371 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   7,168 7,172 8,558 8,553 8,554 8,554 0.0 0.0   Shareholders equity total   3,475 3,751 4,021 4,249 4,412 4,701 2,260 2,260   Interest-bearing liabilities   2,664 2,418 3,105 3,597 3,338 2,918 0.0 0.0   Balance sheet total (assets)   7,172 7,181 8,615 8,640 8,567 8,554 2,260 2,260   Net Debt   2,659 2,409 3,048 3,510 3,325 2,918 -2,260 -2,260     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   501 513 527 518 538 0 0 0   Net sales growth   24.9% 2.5% 2.7% -1.6% 3.8% -100.0% 0.0% 0.0%   Gross profit   345 366 377 340 233 433 0.0 0.0   Gross profit growth   20.5% 6.0% 3.0% -9.7% -31.4% 85.7% -100.0% 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)   7,172 7,181 8,615 8,640 8,567 8,554 2,260 2,260   Balance sheet change%   11.0% 0.1% 20.0% 0.3% -0.8% -0.2% -73.6% 0.0%   Added value   345.4 366.0 376.9 340.2 233.4 433.5 0.0 0.0   Added value %   69.0% 71.3% 71.5% 65.6% 43.4% 0.0% 0.0% 0.0%   Investments   808 5 1,386 -5 1 0 -8,554 0   Net sales trend   1.0 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 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 %   69.0% 71.3% 71.5% 65.6% 43.4% 0.0% 0.0% 0.0%   EBIT %   69.0% 71.3% 71.5% 65.6% 43.4% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   46.2% 53.8% 51.2% 47.2% 30.3% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   46.2% 53.8% 51.2% 47.2% 30.3% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   57.8% 67.3% 67.4% 60.8% 38.9% 0.0% 0.0% 0.0%   ROA %   5.1% 5.1% 4.8% 3.9% 2.7% 5.1% 0.0% 0.0%   ROI %   5.4% 5.4% 5.2% 4.2% 2.8% 5.2% 0.0% 0.0%   ROE %   6.9% 7.6% 6.9% 5.9% 3.8% 6.3% 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 %   48.5% 52.2% 46.7% 49.2% 51.5% 55.0% 100.0% 100.0%   Relative indebtedness %   606.6% 540.0% 746.8% 721.1% 650.5% 0.0% 0.0% 0.0%   Relative net indebtedness %   605.8% 538.3% 736.1% 704.4% 648.1% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   769.8% 658.2% 808.8% 1,031.9% 1,424.5% 673.1% 0.0% 0.0%   Gearing %   76.7% 64.5% 77.2% 84.6% 75.7% 62.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.8% 0.8% 0.7% 0.7% 2.0% 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   0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   4.4 8.7 56.5 86.2 13.1 0.0 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)   692.9 735.3 1,814.3 195.2 169.9 0.0 0.0 0.0   Current assets / Net sales %   0.9% 1.7% 10.7% 16.6% 2.4% 0.0% 0.0% 0.0%   Net working capital   -544.2 -603.2 -984.2 -966.3 -1,013.0 -982.6 0.0 0.0   Net working capital %   -108.6% -117.5% -186.7% -186.4% -188.2% 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 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