Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skovs Markservice 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 N/A 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.0% 2.7% 2.9% 1.3% 1.4% 2.2% 10.6% 10.4%   Credit score (0-100)   0 61 58 78 77 65 23 24   Credit rating   N/A BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 8.6 9.3 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 110 138 310 647 605 0.0 0.0   EBITDA   0.0 110 138 310 647 545 0.0 0.0   EBIT   0.0 85.6 70.6 212 537 279 0.0 0.0   Pre-tax profit (PTP)   0.0 78.7 56.3 192.3 515.5 255.6 0.0 0.0   Net earnings   0.0 61.3 44.0 150.0 402.1 199.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 78.7 56.3 192 516 256 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 486 763 674 1,432 1,927 0.0 0.0   Shareholders equity total   0.0 155 199 349 751 950 900 900   Interest-bearing liabilities   0.0 576 994 908 1,185 1,247 0.0 0.0   Balance sheet total (assets)   0.0 858 1,309 1,458 2,428 3,207 900 900   Net Debt   0.0 335 644 448 731 943 -900 -900     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 110 138 310 647 605 0.0 0.0   Gross profit growth   -100.0% 0.0% 25.4% 125.1% 108.8% -6.5% -100.0% 0.0%   Employees   0 0 0 0 0 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 -60.0 0.0 0.0   Balance sheet total (assets)   0 858 1,309 1,458 2,428 3,207 900 900   Balance sheet change%   -100.0% 0.0% 52.5% 11.4% 66.5% 32.1% -71.9% 0.0%   Added value   0.0 109.8 137.7 310.0 635.3 605.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -427 462 209 -187 648 229 -1,927 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 78.0% 51.2% 68.3% 83.0% 46.1% 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 %   0.0% 10.0% 6.5% 15.3% 27.6% 9.9% 0.0% 0.0%   ROI %   0.0% 11.2% 7.1% 16.4% 31.1% 12.3% 0.0% 0.0%   ROE %   0.0% 39.6% 24.8% 54.8% 73.1% 23.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 18.1% 15.2% 23.9% 30.9% 29.6% 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, %   0.0% 305.3% 467.7% 144.6% 113.0% 173.0% 0.0% 0.0%   Gearing %   0.0% 371.5% 499.6% 260.1% 157.8% 131.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.4% 1.8% 2.0% 2.1% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.7 0.8 0.7 0.6 0.0 0.0   Current Ratio   0.0 0.8 0.9 1.1 1.0 0.8 0.0 0.0   Cash and cash equivalent   0.0 240.7 349.9 459.4 453.9 303.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -86.4 -60.8 82.3 13.4 -379.6 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 N/A 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 0 0 0 0 605 0 0   Employee expenses / employee   0 0 0 0 0 -60 0 0   EBITDA / employee   0 0 0 0 0 545 0 0   EBIT / employee   0 0 0 0 0 279 0 0   Net earnings / employee   0 0 0 0 0 199 0 0