Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SLAGTER JENSEN. SKAGEN 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% 5.8% 5.8%   Bankruptcy risk   1.4% 1.9% 1.5% 1.4% 3.1% 4.3% 9.9% 9.7%   Credit score (0-100)   79 72 75 76 56 47 25 25   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   26.4 1.2 12.5 29.9 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   1,862 1,710 1,694 1,750 1,310 1,283 0.0 0.0   EBITDA   440 203 327 432 45.7 -54.0 0.0 0.0   EBIT   327 90.7 223 389 -6.1 -97.7 0.0 0.0   Pre-tax profit (PTP)   354.4 135.6 222.0 451.2 -8.0 -84.8 0.0 0.0   Net earnings   273.6 102.9 170.1 349.0 -8.7 -71.1 0.0 0.0   Pre-tax profit without non-rec. items   354 136 222 451 -8.0 -84.8 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   696 583 479 528 476 380 0.0 0.0   Shareholders equity total   2,711 2,706 2,765 3,001 2,878 2,689 1,417 1,417   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,995 3,055 3,376 3,300 3,130 2,933 1,417 1,417   Net Debt   -2,115 -2,282 -2,421 -2,552 -2,461 -2,460 -1,417 -1,417     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   1,862 1,710 1,694 1,750 1,310 1,283 0.0 0.0   Gross profit growth   9.1% -8.1% -0.9% 3.3% -25.2% -2.0% -100.0% 0.0%   Employees   5 5 5 5 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -20.0% 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)   2,995 3,055 3,376 3,300 3,130 2,933 1,417 1,417   Balance sheet change%   3.3% 2.0% 10.5% -2.2% -5.2% -6.3% -51.7% 0.0%   Added value   440.0 203.0 327.0 432.5 37.4 -54.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -227 -225 -208 5 -104 -139 -380 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 -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 (%)   17.5% 5.3% 13.2% 22.2% -0.5% -7.6% 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 %   12.2% 4.5% 7.3% 14.2% 0.4% -2.8% 0.0% 0.0%   ROI %   13.3% 5.1% 8.6% 16.4% 0.5% -3.0% 0.0% 0.0%   ROE %   10.4% 3.8% 6.2% 12.1% -0.3% -2.6% 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 %   90.5% 88.6% 81.9% 90.9% 92.0% 91.7% 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, %   -480.7% -1,124.3% -740.4% -590.2% -5,381.2% 4,557.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   7.9 6.9 4.6 9.0 10.3 10.4 0.0 0.0   Current Ratio   8.2 7.1 4.7 9.3 10.5 10.5 0.0 0.0   Cash and cash equivalent   2,115.2 2,282.1 2,421.4 2,552.2 2,461.4 2,459.8 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   1,933.4 1,991.5 2,144.7 2,250.0 2,160.9 2,056.6 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   88 41 65 86 9 -13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 41 65 86 11 -13 0 0   EBIT / employee   65 18 45 78 -2 -24 0 0   Net earnings / employee   55 21 34 70 -2 -18 0 0