Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sct. Knuds Park ApS

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% 1.1% 1.1%   Bankruptcy risk   1.4% 0.9% 0.8% 0.8% 0.8% 1.8% 11.8% 11.6%   Credit score (0-100)   79 90 93 90 91 70 20 21   Credit rating   A A AA AA AA A BB BB   Credit limit (kDKK)   54.2 651.7 988.3 925.3 1,806.7 0.4 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   14.0 2,386 1,982 1,850 2,087 1,819 0.0 0.0   EBITDA   15,834 2,313 4,250 1,723 1,974 1,694 0.0 0.0   EBIT   7,924 2,313 3,050 1,723 1,974 -346 0.0 0.0   Pre-tax profit (PTP)   7,917.7 1,238.3 2,375.5 1,054.9 13,755.6 -1,431.2 0.0 0.0   Net earnings   6,588.8 465.1 1,852.9 822.9 10,728.6 -1,116.5 0.0 0.0   Pre-tax profit without non-rec. items   7,918 1,238 2,376 1,055 13,756 -1,431 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   47,500 47,500 48,700 48,700 48,700 46,660 0.0 0.0   Shareholders equity total   6,615 7,530 9,383 10,206 20,935 818 318 318   Interest-bearing liabilities   25,265 37,635 36,468 35,991 25,400 44,402 0.0 0.0   Balance sheet total (assets)   47,517 48,149 49,136 49,510 52,413 47,976 318 318   Net Debt   25,265 37,018 36,060 35,630 24,980 44,213 -318 -318     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   14.0 2,386 1,982 1,850 2,087 1,819 0.0 0.0   Gross profit growth   0.0% 16,929.8% -16.9% -6.7% 12.8% -12.8% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   -100.0% 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)   47,517 48,149 49,136 49,510 52,413 47,976 318 318   Balance sheet change%   375.9% 1.3% 2.0% 0.8% 5.9% -8.5% -99.3% 0.0%   Added value   7,923.8 2,313.2 3,049.5 1,723.0 1,974.1 -346.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   47,500 0 1,200 0 0 -2,040 -46,660 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   56,566.6% 97.0% 153.9% 93.1% 94.6% -19.1% 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 %   27.6% 4.8% 6.3% 3.5% 30.3% -0.7% 0.0% 0.0%   ROI %   47.6% 5.8% 6.4% 3.6% 31.9% -0.7% 0.0% 0.0%   ROE %   198.4% 6.6% 21.9% 8.4% 68.9% -10.3% 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 %   13.9% 15.6% 19.1% 20.6% 40.0% 41.4% 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, %   159.6% 1,600.3% 848.6% 2,068.0% 1,265.3% 2,610.7% 0.0% 0.0%   Gearing %   381.9% 499.8% 388.6% 352.6% 121.3% 5,425.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.4% 1.8% 1.8% 5.5% 3.1% 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   0.0 0.6 0.4 0.7 1.0 1.5 0.0 0.0   Current Ratio   0.0 0.6 0.4 0.7 0.9 1.3 0.0 0.0   Cash and cash equivalent   0.0 616.8 408.2 360.5 420.7 189.7 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   -14,290.4 -366.3 -627.8 -294.5 -203.8 272.5 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   0 2,313 3,050 1,723 1,974 -346 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2,313 4,250 1,723 1,974 1,694 0 0   EBIT / employee   0 2,313 3,050 1,723 1,974 -346 0 0   Net earnings / employee   0 465 1,853 823 10,729 -1,116 0 0