Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skandinavisk Display & POS A/S 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.6% 5.0% 3.7% 5.5% 3.0% 2.7% 8.4% 8.4%   Credit score (0-100)   42 44 50 41 56 61 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,284 9,503 14,626 16,891 18,479 21,990 0.0 0.0   EBITDA   2,605 5,988 9,922 10,676 10,575 13,042 0.0 0.0   EBIT   2,582 5,965 9,922 10,676 10,575 12,972 0.0 0.0   Pre-tax profit (PTP)   2,563.2 5,912.4 9,816.4 10,381.5 10,410.9 12,895.1 0.0 0.0   Net earnings   1,991.1 4,600.2 7,650.5 8,065.2 8,109.9 10,049.5 0.0 0.0   Pre-tax profit without non-rec. items   2,563 5,912 9,816 10,382 10,411 12,895 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   104 0.0 0.0 0.0 266 345 0.0 0.0   Shareholders equity total   2,434 6,035 10,385 8,465 12,542 18,537 13,112 13,112   Interest-bearing liabilities   911 0.0 0.0 1,440 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,797 16,264 25,543 28,541 29,067 37,309 13,112 13,112   Net Debt   -2,781 -5,612 -8,756 -6,199 -7,559 -11,912 -13,112 -13,112     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,284 9,503 14,626 16,891 18,479 21,990 0.0 0.0   Gross profit growth   0.0% 79.8% 53.9% 15.5% 9.4% 19.0% -100.0% 0.0%   Employees   0 7 7 9 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% 28.6% 22.2% 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)   10,797 16,264 25,543 28,541 29,067 37,309 13,112 13,112   Balance sheet change%   0.0% 50.6% 57.1% 11.7% 1.8% 28.4% -64.9% 0.0%   Added value   2,605.0 5,988.0 9,922.5 10,676.4 10,574.7 13,041.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   81 -127 0 0 266 10 -345 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   48.9% 62.8% 67.8% 63.2% 57.2% 59.0% 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 %   23.9% 44.1% 47.7% 39.6% 36.9% 39.7% 0.0% 0.0%   ROI %   76.2% 126.4% 121.3% 105.7% 94.4% 84.5% 0.0% 0.0%   ROE %   81.8% 108.6% 93.2% 85.6% 77.2% 64.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.1% 44.4% 46.1% 32.5% 49.6% 56.9% 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, %   -106.8% -93.7% -88.2% -58.1% -71.5% -91.3% 0.0% 0.0%   Gearing %   37.4% 0.0% 0.0% 17.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 11.5% 0.0% 47.1% 29.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 2.1 2.1 1.6 2.3 2.6 0.0 0.0   Current Ratio   1.3 1.6 1.7 1.4 1.7 2.0 0.0 0.0   Cash and cash equivalent   3,692.3 5,611.6 8,756.2 7,638.5 7,558.9 11,911.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,351.4 6,026.5 10,313.1 8,358.1 12,235.0 18,151.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 855 1,417 1,186 961 1,186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 855 1,417 1,186 961 1,186 0 0   EBIT / employee   0 852 1,417 1,186 961 1,179 0 0   Net earnings / employee   0 657 1,093 896 737 914 0 0