Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovsmose Capital 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   26.3% 12.0% 2.9% 7.2% 4.2% 1.8% 13.5% 13.5%   Credit score (0-100)   3 20 56 33 47 72 17 17   Credit rating   B BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 333 487 0 0 0 0 0   Gross profit   0.0 326 474 -7.0 -0.1 -0.8 0.0 0.0   EBITDA   0.0 326 474 -7.0 -0.1 -0.8 0.0 0.0   EBIT   0.0 326 474 -7.0 -0.1 -0.8 0.0 0.0   Pre-tax profit (PTP)   0.0 325.5 133.9 -284.6 594.5 345.8 0.0 0.0   Net earnings   0.0 327.1 211.6 -284.6 606.5 324.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 326 134 -285 594 346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 367 579 294 901 815 775 775   Interest-bearing liabilities   0.0 26.5 518 532 973 148 0.0 0.0   Balance sheet total (assets)   0.0 400 1,157 832 1,880 1,028 775 775   Net Debt   0.0 25.8 394 413 413 -521 -775 -775     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 333 487 0 0 0 0 0   Net sales growth   0.0% 0.0% 46.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 326 474 -7.0 -0.1 -0.8 0.0 0.0   Gross profit growth   0.0% 0.0% 45.5% 0.0% 98.0% -480.3% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   0 400 1,157 832 1,880 1,028 775 775   Balance sheet change%   0.0% 39,985,100.0% 189.4% -28.1% 125.9% -45.3% -24.6% 0.0%   Added value   0.0 325.8 474.2 -7.0 -0.1 -0.8 0.0 0.0   Added value %   0.0% 98.0% 97.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 98.0% 97.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 98.0% 97.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 98.4% 43.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 98.4% 43.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 97.9% 27.5% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 81.5% 60.9% -23.4% 43.8% 23.8% 0.0% 0.0%   ROI %   0.0% 82.8% 63.7% -24.2% 44.0% 24.4% 0.0% 0.0%   ROE %   0.0% 89.1% 44.7% -65.2% 101.5% 37.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 91.8% 50.0% 35.3% 47.9% 79.3% 100.0% 100.0%   Relative indebtedness %   0.0% 9.9% 118.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 9.6% 93.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 7.9% 83.1% -5,898.5% -290,766.2% 63,237.7% 0.0% 0.0%   Gearing %   0.0% 7.2% 89.4% 180.9% 108.1% 18.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 125.1% 10.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.8 0.5 0.3 0.6 3.5 0.0 0.0   Current Ratio   0.0 0.8 0.5 0.3 0.6 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.8 123.3 118.6 560.5 669.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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)   0.0 338.5 177.5 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 8.2% 57.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -5.5 -419.4 -384.1 -841.9 -64.2 0.0 0.0   Net working capital %   0.0% -1.6% -86.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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