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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8% 2.8%   Bankruptcy risk   2.2% 2.5% 1.9% 3.0% 3.3% 4.0% 7.0% 7.0%   Credit score (0-100)   67 64 70 56 54 49 34 34   Credit rating   BBB BBB A BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.5 0.1 5.6 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,494 12,086 2,786 99.7 -34.0 44.4 0.0 0.0   EBITDA   7,198 9,482 1,615 -38.6 -35.6 44.4 0.0 0.0   EBIT   7,158 9,447 1,561 -38.6 -35.6 44.4 0.0 0.0   Pre-tax profit (PTP)   6,792.9 9,733.6 1,932.9 776.2 801.8 1,091.4 0.0 0.0   Net earnings   5,296.8 7,585.9 1,394.8 605.4 623.5 855.6 0.0 0.0   Pre-tax profit without non-rec. items   6,793 9,734 1,933 776 802 1,091 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   40.1 127 72.9 72.9 72.9 72.9 0.0 0.0   Shareholders equity total   11,653 14,239 15,634 16,239 16,863 17,718 17,518 17,518   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,930 27,664 23,662 17,160 17,354 18,136 17,518 17,518   Net Debt   -3,005 -13,556 -1,318 -8.2 -17.6 -5,032 -17,518 -17,518     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   10,494 12,086 2,786 99.7 -34.0 44.4 0.0 0.0   Gross profit growth   34.5% 15.2% -76.9% -96.4% 0.0% 0.0% -100.0% 0.0%   Employees   6 6 2 1 1 1 0 0   Employee growth %   -14.3% 0.0% -66.7% -50.0% 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)   19,930 27,664 23,662 17,160 17,354 18,136 17,518 17,518   Balance sheet change%   32.2% 38.8% -14.5% -27.5% 1.1% 4.5% -3.4% 0.0%   Added value   7,198.2 9,482.4 1,615.1 -38.6 -35.6 44.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 51 -107 0 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   68.2% 78.2% 56.0% -38.7% 104.6% 100.0% 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 %   41.4% 42.4% 9.1% 4.4% 4.7% 6.2% 0.0% 0.0%   ROI %   58.0% 77.9% 15.5% 5.5% 4.8% 6.3% 0.0% 0.0%   ROE %   50.4% 58.6% 9.3% 3.8% 3.8% 4.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   58.5% 51.5% 66.1% 94.6% 97.2% 97.7% 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, %   -41.7% -143.0% -81.6% 21.3% 49.5% -11,326.2% 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 %   22.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 2.0 3.0 24.6 35.1 43.3 0.0 0.0   Current Ratio   2.3 2.0 3.0 24.7 35.2 43.3 0.0 0.0   Cash and cash equivalent   3,004.6 13,555.7 1,317.8 8.2 17.6 5,031.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,069.3 13,568.7 15,279.6 15,885.0 16,790.7 17,645.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,200 1,580 808 -39 -36 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,200 1,580 808 -39 -36 44 0 0   EBIT / employee   1,193 1,574 781 -39 -36 44 0 0   Net earnings / employee   883 1,264 697 605 624 856 0 0