Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKOVGÅRDVEJ 37 ApS

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% 0.2%   Bankruptcy risk   2.4% 2.5% 2.5% 3.0% 4.9% 2.9% 15.8% 4.6%   Credit score (0-100)   66 64 63 57 43 58 11 20   Credit rating   BBB BBB BBB BB BB BB B BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -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)  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   38.2 23.1 -6.4 -9.6 -211 68.6 0.0 0.0   EBITDA   38.2 23.1 -6.4 -9.6 -211 68.6 0.0 0.0   EBIT   13.5 -22.8 -52.1 -56.6 -274 -2.8 0.0 0.0   Pre-tax profit (PTP)   -135.7 -175.5 -209.5 -222.4 -453.7 -171.5 0.0 0.0   Net earnings   -105.8 -136.9 -163.4 -173.5 -353.9 -133.8 0.0 0.0   Pre-tax profit without non-rec. items   -136 -176 -210 -222 -454 -171 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   5,310 5,295 5,249 5,458 5,893 5,948 0.0 0.0   Shareholders equity total   -376 -513 -676 -849 -1,203 -1,337 -1,417 -1,417   Interest-bearing liabilities   6,038 6,200 6,373 6,738 7,390 7,159 1,417 1,417   Balance sheet total (assets)   5,701 5,704 5,714 5,996 6,322 6,367 0.0 0.0   Net Debt   6,016 6,200 6,354 6,590 7,379 7,137 1,417 1,417     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   38.2 23.1 -6.4 -9.6 -211 68.6 0.0 0.0   Gross profit growth   1,163.6% -39.5% 0.0% -51.0% -2,089.0% 0.0% -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)   5,701 5,704 5,714 5,996 6,322 6,367 0 0   Balance sheet change%   0.9% 0.1% 0.2% 4.9% 5.4% 0.7% -100.0% 0.0%   Added value   38.2 23.1 -6.4 -9.6 -226.8 68.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -61 -91 162 371 -16 -5,948 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   35.3% -98.7% 816.5% 587.4% 129.7% -4.1% 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 %   0.2% -0.4% -0.8% -0.9% -3.8% -0.0% 0.0% 0.0%   ROI %   0.2% -0.4% -0.8% -0.9% -3.9% -0.0% 0.0% 0.0%   ROE %   -1.9% -2.4% -2.9% -3.0% -5.7% -2.1% 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 %   -6.2% -8.2% -10.6% -12.4% -16.0% -17.4% -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, %   15,763.7% 26,849.4% -99,519.5% -68,356.2% -3,496.5% 10,409.1% 0.0% 0.0%   Gearing %   -1,607.2% -1,209.6% -942.7% -793.2% -614.1% -535.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.5% 2.5% 2.5% 2.5% 2.3% 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   0.8 0.6 1.1 1.5 0.1 0.0 0.0 0.0   Current Ratio   6.8 14.7 14.4 2.6 0.5 0.0 0.0 0.0   Cash and cash equivalent   22.0 0.7 18.4 147.7 11.1 22.3 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   225.8 227.9 236.7 170.5 -65.1 -522.8 -708.6 -708.6   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   38 23 -6 -10 -227 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 23 -6 -10 -211 69 0 0   EBIT / employee   13 -23 -52 -57 -274 -3 0 0   Net earnings / employee   -106 -137 -163 -173 -354 -134 0 0