Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skonnerten Brita Leth 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 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   4.8% 5.8% 11.4% 4.2% 8.3% 9.4% 20.5% 20.5%   Credit score (0-100)   46 41 21 47 29 25 5 5   Credit rating   BBB BBB BB BBB BB BB B B   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 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   48.6 -34.3 -103 472 78.4 175 0.0 0.0   EBITDA   48.6 -34.3 -175 136 -60.0 -192 0.0 0.0   EBIT   35.4 -47.5 -189 119 -76.5 -209 0.0 0.0   Pre-tax profit (PTP)   35.4 -47.5 -211.6 95.7 -100.1 -268.9 0.0 0.0   Net earnings   35.4 -47.5 -211.6 95.7 -100.1 -268.9 0.0 0.0   Pre-tax profit without non-rec. items   35.4 -47.5 -212 95.7 -100 -269 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   1,130 1,117 1,278 1,253 1,236 1,220 0.0 0.0   Shareholders equity total   -4.4 -51.9 -263 -168 -268 -537 -587 -587   Interest-bearing liabilities   1,114 1,125 1,166 1,225 1,337 1,527 587 587   Balance sheet total (assets)   1,130 1,117 1,278 1,310 1,397 1,225 0.0 0.0   Net Debt   1,114 1,125 1,166 1,197 1,200 1,522 587 587     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   48.6 -34.3 -103 472 78.4 175 0.0 0.0   Gross profit growth   -76.9% 0.0% -201.6% 0.0% -83.4% 123.6% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   1,130 1,117 1,278 1,310 1,397 1,225 0 0   Balance sheet change%   -1.1% -1.2% 14.4% 2.5% 6.7% -12.3% -100.0% 0.0%   Added value   48.6 -34.3 -174.7 135.6 -60.0 -192.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -26 147 -42 -33 -33 -1,220 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 -2.0 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 (%)   72.9% 138.4% 182.7% 25.2% -97.6% -119.0% 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 %   3.1% -4.1% -14.0% 7.9% -4.9% -12.2% 0.0% 0.0%   ROI %   3.1% -4.2% -16.5% 10.0% -6.0% -14.6% 0.0% 0.0%   ROE %   3.1% -4.2% -17.7% 7.4% -7.4% -20.5% 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 %   98.2% 96.1% 75.8% 80.1% 69.1% 58.5% -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, %   2,294.0% -3,278.5% -667.4% 882.7% -2,000.0% -792.3% 0.0% 0.0%   Gearing %   -25,517.3% -2,169.4% -442.7% -729.6% -498.8% -284.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.0% 2.0% 1.8% 4.2% 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 0.0 0.2 0.4 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.2 0.3 0.0 0.0 0.0   Cash and cash equivalent   0.1 0.0 0.2 27.4 136.6 5.3 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   -20.2 -43.8 -394.1 -250.0 -310.2 -502.8 -293.4 -293.4   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 -34 -175 136 -60 -192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -34 -175 136 -60 -192 0 0   EBIT / employee   0 -47 -189 119 -77 -209 0 0   Net earnings / employee   0 -47 -212 96 -100 -269 0 0