Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOIMPORT 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.8%   Bankruptcy risk   0.8% 0.8% 1.0% 1.2% 2.2% 2.3% 8.4% 7.0%   Credit score (0-100)   93 92 87 82 65 64 28 34   Credit rating   AA AA A A BBB BBB BB BBB   Credit limit (kDKK)   1,371.8 1,482.9 1,451.3 450.8 0.6 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,802 10,494 12,086 2,786 99.7 -34.0 0.0 0.0   EBITDA   4,295 7,198 9,482 1,615 -38.6 -35.6 0.0 0.0   EBIT   4,005 7,158 9,447 1,561 -38.6 -35.6 0.0 0.0   Pre-tax profit (PTP)   3,831.9 6,792.9 9,733.6 1,932.9 776.2 801.8 0.0 0.0   Net earnings   2,987.0 5,296.8 7,585.9 1,394.8 605.4 623.5 0.0 0.0   Pre-tax profit without non-rec. items   3,832 6,793 9,734 1,933 776 802 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   57.9 40.1 127 72.9 72.9 72.9 0.0 0.0   Shareholders equity total   9,356 11,653 14,239 15,634 16,239 16,863 16,663 16,663   Interest-bearing liabilities   3,961 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,081 19,930 27,664 23,662 17,160 17,354 16,663 16,663   Net Debt   -2,998 -3,005 -13,556 -1,318 -8.2 -17.6 -16,663 -16,663     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   7,802 10,494 12,086 2,786 99.7 -34.0 0.0 0.0   Gross profit growth   10.0% 34.5% 15.2% -76.9% -96.4% 0.0% 0.0% 0.0%   Employees   7 6 6 2 1 1 0 0   Employee growth %   40.0% -14.3% 0.0% -66.7% -50.0% 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)   15,081 19,930 27,664 23,662 17,160 17,354 16,663 16,663   Balance sheet change%   1.1% 32.2% 38.8% -14.5% -27.5% 1.1% -4.0% 0.0%   Added value   4,295.4 7,198.2 9,482.4 1,615.1 15.1 -35.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -547 -58 51 -107 0 0 -73 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 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   51.3% 68.2% 78.2% 56.0% -38.7% 104.6% 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 %   27.0% 41.4% 42.4% 9.1% 4.4% 4.7% 0.0% 0.0%   ROI %   30.5% 58.0% 77.9% 15.5% 5.5% 4.8% 0.0% 0.0%   ROE %   28.8% 50.4% 58.6% 9.3% 3.8% 3.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   62.0% 58.5% 51.5% 66.1% 94.6% 97.2% 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, %   -69.8% -41.7% -143.0% -81.6% 21.3% 49.5% 0.0% 0.0%   Gearing %   42.3% 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 %   7.4% 22.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.3 2.3 2.0 3.0 24.6 35.1 0.0 0.0   Current Ratio   2.5 2.3 2.0 3.0 24.7 35.2 0.0 0.0   Cash and cash equivalent   6,958.3 3,004.6 13,555.7 1,317.8 8.2 17.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   8,754.7 11,069.3 13,568.7 15,279.6 15,885.0 16,790.7 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   614 1,200 1,580 808 15 -36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   614 1,200 1,580 808 -39 -36 0 0   EBIT / employee   572 1,193 1,574 781 -39 -36 0 0   Net earnings / employee   427 883 1,264 697 605 624 0 0