Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sct. Knuds Park 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  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   1.7% 1.7% 1.9% 1.5% 2.9% 2.7% 19.7% 19.7%   Credit score (0-100)   74 73 69 75 57 60 6 6   Credit rating   A A A A BBB BBB B B   Credit limit (kDKK)   9.7 12.1 3.2 63.8 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)  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 0 0 0 0 0 0 0   Gross profit   2,386 1,982 1,850 2,087 1,903 2,027 0.0 0.0   EBITDA   2,313 4,250 1,723 1,974 1,694 1,831 0.0 0.0   EBIT   2,313 3,050 1,723 1,974 -346 1,831 0.0 0.0   Pre-tax profit (PTP)   1,238.3 2,375.5 1,054.9 13,755.6 -1,431.2 -261.2 0.0 0.0   Net earnings   465.1 1,852.9 822.9 10,728.6 -1,116.5 -203.7 0.0 0.0   Pre-tax profit without non-rec. items   1,238 2,376 1,055 13,756 -1,431 -261 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   47,500 48,700 48,700 48,700 46,660 46,660 0.0 0.0   Shareholders equity total   7,530 9,383 10,206 20,935 818 615 115 115   Interest-bearing liabilities   37,635 36,468 35,991 25,400 44,402 45,002 0.0 0.0   Balance sheet total (assets)   48,149 49,136 49,510 52,413 47,976 48,296 115 115   Net Debt   37,018 36,060 35,630 24,980 44,213 44,287 -115 -115     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 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   2,386 1,982 1,850 2,087 1,903 2,027 0.0 0.0   Gross profit growth   16,929.8% -16.9% -6.7% 12.8% -8.8% 6.5% -100.0% 0.0%   Employees   1 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)   48,149 49,136 49,510 52,413 47,976 48,296 115 115   Balance sheet change%   1.3% 2.0% 0.8% 5.9% -8.5% 0.7% -99.8% 0.0%   Added value   2,313.2 3,049.5 1,723.0 1,974.1 -346.5 1,830.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,200 0 0 -2,040 0 -46,660 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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% 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 (%)   97.0% 153.9% 93.1% 94.6% -18.2% 90.3% 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 %   4.8% 6.3% 3.5% 30.3% -0.7% 3.8% 0.0% 0.0%   ROI %   5.8% 6.4% 3.6% 31.9% -0.7% 3.9% 0.0% 0.0%   ROE %   6.6% 21.9% 8.4% 68.9% -10.3% -28.4% 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 %   15.6% 19.1% 20.6% 40.0% 41.4% 1.3% 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, %   1,600.3% 848.6% 2,068.0% 1,265.3% 2,610.7% 2,419.0% 0.0% 0.0%   Gearing %   499.8% 388.6% 352.6% 121.3% 5,425.8% 7,321.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 1.8% 1.8% 5.5% 3.1% 4.7% 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   0.6 0.4 0.7 1.0 1.5 0.1 0.0 0.0   Current Ratio   0.6 0.4 0.7 0.9 1.3 0.1 0.0 0.0   Cash and cash equivalent   616.8 408.2 360.5 420.7 189.7 715.2 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 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   -366.3 -627.8 -294.5 -203.8 272.5 -18,986.7 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  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   2,313 3,050 1,723 1,974 -346 1,831 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,313 4,250 1,723 1,974 1,694 1,831 0 0   EBIT / employee   2,313 3,050 1,723 1,974 -346 1,831 0 0   Net earnings / employee   465 1,853 823 10,729 -1,116 -204 0 0