Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skorstensgaard Ejendomme 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   24.5% 1.5% 1.7% 0.8% 1.1% 7.6% 11.9% 10.0%   Credit score (0-100)   4 79 75 92 82 31 19 24   Credit rating   B A A AA A BB BB BB   Credit limit (kDKK)   0.0 4.4 1.6 570.5 230.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -5.0 886 1,189 998 948 470 0.0 0.0   EBITDA   -5.0 886 1,189 998 948 -2,895 0.0 0.0   EBIT   -5.0 730 977 780 728 -3,093 0.0 0.0   Pre-tax profit (PTP)   -5.0 278.0 545.0 371.0 317.0 -3,076.5 0.0 0.0   Net earnings   -4.0 217.0 425.0 289.0 247.0 -2,395.5 0.0 0.0   Pre-tax profit without non-rec. items   -5.0 278 545 371 317 -3,076 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 13,686 13,759 20,275 20,073 7,613 0.0 0.0   Shareholders equity total   96.0 313 738 6,178 6,426 4,031 2,210 2,210   Interest-bearing liabilities   0.0 13,066 12,134 11,746 11,661 3,437 0.0 0.0   Balance sheet total (assets)   101 13,785 13,783 20,340 20,104 8,904 2,210 2,210   Net Debt   -100 12,997 12,115 11,702 11,631 3,402 -2,210 -2,210     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -5.0 886 1,189 998 948 470 0.0 0.0   Gross profit growth   0.0% 0.0% 34.2% -16.1% -5.0% -50.4% -100.0% 0.0%   Employees   0 1 1 1 1 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)   101 13,785 13,783 20,340 20,104 8,904 2,210 2,210   Balance sheet change%   0.0% 13,548.5% -0.0% 47.6% -1.2% -55.7% -75.2% 0.0%   Added value   -5.0 886.0 1,189.0 998.0 946.0 -2,895.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 13,530 -139 1,147 4,729 -9,228 -9,322 -1,721   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 82.4% 82.2% 78.2% 76.8% -658.0% 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 %   -5.0% 10.6% 7.1% 4.6% 3.6% -18.6% 0.0% 0.0%   ROI %   -5.2% 10.7% 7.2% 4.7% 3.6% -19.1% 0.0% 0.0%   ROE %   -4.2% 106.1% 80.9% 8.4% 3.9% -45.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   95.0% 2.3% 5.4% 30.4% 32.0% 45.3% 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, %   2,000.0% 1,466.9% 1,018.9% 1,172.5% 1,226.9% -117.5% 0.0% 0.0%   Gearing %   0.0% 4,174.4% 1,644.2% 190.1% 181.5% 85.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.0% 3.4% 3.5% 3.5% 5.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   20.2 0.1 0.0 0.1 0.0 0.8 0.0 0.0   Current Ratio   20.2 0.1 0.0 0.1 0.0 0.8 0.0 0.0   Cash and cash equivalent   100.0 69.0 19.0 44.0 30.0 35.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   96.0 -1,433.0 -2,122.0 -654.0 -2,198.0 -324.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 886 1,189 998 946 -2,895 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 886 1,189 998 948 -2,895 0 0   EBIT / employee   0 730 977 780 728 -3,093 0 0   Net earnings / employee   0 217 425 289 247 -2,395 0 0