Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKIBSTEDGÅRD PROJEKTUDVIKLING 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   1.0% 1.3% 1.1% 6.9% 1.6% 23.0% 18.2% 18.0%   Credit score (0-100)   87 82 86 36 75 3 7 7   Credit rating   A A A BBB A B B B   Credit limit (kDKK)   425.1 113.6 342.5 0.0 6.2 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   311 72.3 199 264 262 133 0.0 0.0   EBITDA   311 72.3 199 264 262 133 0.0 0.0   EBIT   311 72.3 199 -2,486 262 133 0.0 0.0   Pre-tax profit (PTP)   223.5 -29.7 117.3 -2,564.9 228.5 -4,114.2 0.0 0.0   Net earnings   174.3 -23.2 91.5 -2,000.6 178.3 -3,209.1 0.0 0.0   Pre-tax profit without non-rec. items   223 -29.7 117 -2,565 229 -4,114 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   10,750 10,750 10,750 8,000 8,000 0.0 0.0 0.0   Shareholders equity total   7,889 7,865 7,957 2,456 2,635 -575 -700 -700   Interest-bearing liabilities   5,242 5,077 4,911 8,244 8,056 4,244 700 700   Balance sheet total (assets)   14,840 14,743 14,571 11,825 11,815 3,739 0.0 0.0   Net Debt   4,671 4,535 4,514 8,041 7,946 4,134 700 700     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   311 72.3 199 264 262 133 0.0 0.0   Gross profit growth   0.0% -76.8% 175.5% 32.5% -0.6% -49.1% -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)   14,840 14,743 14,571 11,825 11,815 3,739 0 0   Balance sheet change%   0.0% -0.7% -1.2% -18.8% -0.1% -68.4% -100.0% 0.0%   Added value   311.1 72.3 199.2 -2,486.1 262.3 133.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,750 0 0 -2,750 0 -8,000 0 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% -942.0% 100.0% 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 %   2.1% 0.5% 1.4% -18.8% 2.2% 2.5% 0.0% 0.0%   ROI %   2.1% 0.5% 1.4% -19.1% 2.3% 2.6% 0.0% 0.0%   ROE %   2.2% -0.3% 1.2% -38.4% 7.0% -100.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   53.2% 53.3% 54.6% 20.8% 22.3% -13.3% -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, %   1,501.4% 6,272.1% 2,266.4% 3,046.9% 3,029.3% 3,099.1% 0.0% 0.0%   Gearing %   66.4% 64.6% 61.7% 335.6% 305.8% -738.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.0% 1.6% 1.2% 0.4% 70.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   11.9 9.2 11.4 1.0 1.0 0.9 0.0 0.0   Current Ratio   11.9 9.2 11.4 1.0 1.0 0.9 0.0 0.0   Cash and cash equivalent   571.4 542.8 396.9 202.4 109.5 109.6 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   3,747.9 3,560.0 3,485.5 -7.6 -17.3 -574.5 -349.8 -349.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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