Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ScanPipe Ejendomme 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.5% 0.8% 0.7% 0.6% 1.1% 0.5% 8.0% 7.8%   Credit score (0-100)   99 92 94 96 82 98 31 31   Credit rating   AAA AA AA AA A AA BB BB   Credit limit (kDKK)   3,618.8 1,316.6 1,855.7 3,279.5 4,331.8 9,622.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,675 11,697 11,192 10,829 64,264 8,102 0.0 0.0   EBITDA   10,943 10,285 9,672 9,186 62,116 6,209 0.0 0.0   EBIT   10,848 8,564 7,960 7,458 60,800 4,665 0.0 0.0   Pre-tax profit (PTP)   8,990.4 6,941.0 6,475.0 5,546.0 64,787.0 3,874.0 0.0 0.0   Net earnings   7,012.5 5,436.0 5,029.0 4,326.0 50,578.0 3,022.0 0.0 0.0   Pre-tax profit without non-rec. items   8,990 6,941 6,475 5,546 64,787 3,874 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   126,637 92,585 101,718 130,150 110,464 143,384 0.0 0.0   Shareholders equity total   29,713 9,417 14,447 29,273 79,851 82,873 82,783 82,783   Interest-bearing liabilities   77,084 69,942 75,703 97,449 25,569 60,803 0.0 0.0   Balance sheet total (assets)   127,301 92,706 102,467 133,133 136,960 168,774 82,783 82,783   Net Debt   77,084 69,942 75,703 97,449 3,213 36,835 -82,783 -82,783     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   11,675 11,697 11,192 10,829 64,264 8,102 0.0 0.0   Gross profit growth   -31.5% 0.2% -4.3% -3.2% 493.4% -87.4% -100.0% 0.0%   Employees   1 2 3 5 9 7 0 0   Employee growth %   0.0% 100.0% 50.0% 66.7% 80.0% -22.2% -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)   127,301 92,706 102,467 133,133 136,960 168,774 82,783 82,783   Balance sheet change%   0.3% -27.2% 10.5% 29.9% 2.9% 23.2% -51.0% 0.0%   Added value   10,942.7 10,285.0 9,672.0 9,186.0 62,528.0 6,209.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -186 -35,773 7,421 26,704 -21,002 31,376 -143,384 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   5.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   92.9% 73.2% 71.1% 68.9% 94.6% 57.6% 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 %   8.5% 7.8% 8.2% 6.3% 48.9% 4.1% 0.0% 0.0%   ROI %   8.8% 8.1% 8.5% 6.5% 55.4% 4.9% 0.0% 0.0%   ROE %   26.8% 27.8% 42.1% 19.8% 92.7% 3.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   23.3% 10.2% 14.1% 22.0% 58.3% 49.1% 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, %   704.4% 680.0% 782.7% 1,060.8% 5.2% 593.3% 0.0% 0.0%   Gearing %   259.4% 742.7% 524.0% 332.9% 32.0% 73.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.2% 2.0% 2.2% 2.0% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.0 0.0 0.3 0.9 1.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.3 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 22,356.0 23,968.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -6,595.4 -15,708.0 -25,719.0 -6,801.0 -3,543.0 727.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   10,943 5,143 3,224 1,837 6,948 887 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10,943 5,143 3,224 1,837 6,902 887 0 0   EBIT / employee   10,848 4,282 2,653 1,492 6,756 666 0 0   Net earnings / employee   7,013 2,718 1,676 865 5,620 432 0 0