Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Stubkjær Skovselskab 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 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% 0.2% 0.2%   Bankruptcy risk   1.0% 0.7% 0.9% 0.7% 0.6% 0.6% 7.3% 7.2%   Credit score (0-100)   87 94 89 93 96 95 33 34   Credit rating   A AA A AA AA AA BBB BBB   Credit limit (kDKK)   4,152.1 7,442.7 6,128.5 9,699.3 9,524.4 9,495.1 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   279 1,081 576 1,501 1,978 1,273 0.0 0.0   EBITDA   279 1,081 576 1,501 1,978 1,273 0.0 0.0   EBIT   279 1,081 576 19,820 1,978 1,298 0.0 0.0   Pre-tax profit (PTP)   270.2 1,081.5 569.0 19,809.2 1,942.3 1,292.6 0.0 0.0   Net earnings   210.8 843.5 443.8 15,451.2 1,515.0 1,008.2 0.0 0.0   Pre-tax profit without non-rec. items   270 1,081 569 19,809 1,942 1,293 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   80,616 80,616 82,984 101,303 101,491 101,500 0.0 0.0   Shareholders equity total   81,211 82,054 82,498 97,949 97,464 98,472 95,972 95,972   Interest-bearing liabilities   0.0 59.4 659 659 2,676 0.0 0.0 0.0   Balance sheet total (assets)   82,837 83,725 83,856 103,841 105,235 103,416 95,972 95,972   Net Debt   -1,532 -1,672 -56.9 -1,879 -655 -1,535 -95,972 -95,972     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   279 1,081 576 1,501 1,978 1,273 0.0 0.0   Gross profit growth   0.0% 287.6% -46.8% 160.9% 31.7% -35.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   82,837 83,725 83,856 103,841 105,235 103,416 95,972 95,972   Balance sheet change%   0.0% 1.1% 0.2% 23.8% 1.3% -1.7% -7.2% 0.0%   Added value   279.0 1,081.5 575.5 19,820.0 1,977.8 1,298.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   80,616 0 2,368 18,319 188 9 -101,500 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 5.0 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 (%)   100.0% 100.0% 100.0% 1,320.1% 100.0% 101.9% 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 %   0.3% 1.3% 0.7% 21.1% 1.9% 1.2% 0.0% 0.0%   ROI %   0.3% 1.3% 0.7% 21.3% 1.9% 1.3% 0.0% 0.0%   ROE %   0.3% 1.0% 0.5% 17.1% 1.6% 1.0% 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 %   98.0% 98.0% 98.4% 94.3% 92.6% 95.2% 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, %   -549.1% -154.6% -9.9% -125.1% -33.1% -120.5% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.8% 0.7% 2.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.8% 1.6% 2.1% 0.8% 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   1.4 1.9 0.7 1.4 1.0 2.2 0.0 0.0   Current Ratio   1.4 1.9 0.7 1.4 1.0 2.2 0.0 0.0   Cash and cash equivalent   1,531.8 1,731.6 716.3 2,538.5 3,331.9 1,535.1 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   620.0 1,463.9 -459.1 710.9 37.5 1,042.5 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0