Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOU & CO. 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% 0.4% 0.4%   Bankruptcy risk   1.1% 1.0% 1.0% 0.9% 1.0% 0.9% 16.3% 16.1%   Credit score (0-100)   86 87 87 89 87 88 11 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   42.8 70.1 169.4 365.4 294.5 380.0 -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   210 212 273 342 425 289 0.0 0.0   EBITDA   210 212 273 342 425 289 0.0 0.0   EBIT   183 186 264 342 425 289 0.0 0.0   Pre-tax profit (PTP)   25.0 132.8 82.8 170.9 64.5 1,463.5 0.0 0.0   Net earnings   75.0 125.5 171.4 197.8 60.1 1,208.8 0.0 0.0   Pre-tax profit without non-rec. items   25.0 133 82.8 171 64.5 1,463 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   15,528 15,581 17,575 19,595 19,595 22,095 0.0 0.0   Shareholders equity total   1,072 1,198 2,680 4,437 4,471 4,857 -445 -445   Interest-bearing liabilities   15,972 15,841 16,128 15,920 15,804 16,875 445 445   Balance sheet total (assets)   17,094 17,096 18,858 20,409 20,336 22,775 0.0 0.0   Net Debt   15,972 15,840 16,127 15,870 15,796 16,786 445 445     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   210 212 273 342 425 289 0.0 0.0   Gross profit growth   -50.9% 1.0% 28.8% 25.4% 24.3% -32.0% -100.0% 0.0%   Employees   0 0 0 0 0 1 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)   17,094 17,096 18,858 20,409 20,336 22,775 0 0   Balance sheet change%   1.5% 0.0% 10.3% 8.2% -0.4% 12.0% -100.0% 0.0%   Added value   210.0 212.0 273.1 342.3 425.5 289.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   446 27 1,985 2,020 0 2,500 -22,095 0   Net sales trend   0.0 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 (%)   87.1% 87.9% 96.8% 100.0% 100.0% 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 %   1.1% 1.1% 1.5% 1.9% 2.1% 9.2% 0.0% 0.0%   ROI %   1.2% 1.1% 1.5% 1.9% 2.1% 9.2% 0.0% 0.0%   ROE %   7.2% 11.1% 8.8% 5.6% 1.3% 25.9% 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 %   6.3% 7.0% 14.2% 21.7% 22.0% 21.3% -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, %   7,605.7% 7,470.1% 5,906.1% 4,636.5% 3,712.5% 5,799.5% 0.0% 0.0%   Gearing %   1,489.9% 1,322.8% 601.9% 358.8% 353.5% 347.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.3% 1.1% 1.2% 2.3% 3.2% 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   0.1 0.1 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.4 1.0 50.0 7.5 89.0 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)   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   -9,391.0 -9,634.7 -6,687.6 -7,254.0 -7,519.9 -5,739.9 -222.7 -222.7   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 0 289 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 289 0 0   EBIT / employee   0 0 0 0 0 289 0 0   Net earnings / employee   0 0 0 0 0 1,209 0 0