Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANTECO ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   1.1% 1.0% 0.8% 1.7% 1.2% 2.1% 12.4% 12.2%   Credit score (0-100)   87 87 92 71 82 67 4 4   Credit rating   BBB A A BBB BBB BBB B B   Credit limit (kDKK)   280.6 324.8 657.0 9.1 205.1 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,540 4,774 4,540 4,952 4,782 4,611 0.0 0.0   EBITDA   2,211 2,197 2,482 2,922 2,782 2,190 0.0 0.0   EBIT   2,149 2,123 2,390 2,827 2,679 2,124 0.0 0.0   Pre-tax profit (PTP)   2,147.1 2,060.1 2,302.7 2,700.7 2,542.9 2,138.6 0.0 0.0   Net earnings   1,664.7 1,598.4 1,789.6 2,102.7 1,977.9 1,663.0 0.0 0.0   Pre-tax profit without non-rec. items   2,147 2,060 2,303 2,701 2,543 2,139 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   222 298 206 265 186 153 0.0 0.0   Shareholders equity total   2,928 3,026 3,316 3,919 3,897 3,560 1,360 1,360   Interest-bearing liabilities   368 157 1,574 1,485 0.0 507 0.0 0.0   Balance sheet total (assets)   7,877 7,514 7,601 15,485 10,234 13,614 1,360 1,360   Net Debt   -2,984 -1,830 -3,229 -5,196 -2,666 -3,237 -1,360 -1,360     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4,540 4,774 4,540 4,952 4,782 4,611 0.0 0.0   Gross profit growth   6.8% 5.1% -4.9% 9.1% -3.4% -3.6% -100.0% 0.0%   Employees   0 4 3 3 3 4 0 0   Employee growth %   0.0% 0.0% -25.0% 0.0% 0.0% 33.3% -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)   7,877 7,514 7,601 15,485 10,234 13,614 1,360 1,360   Balance sheet change%   -26.0% -4.6% 1.2% 103.7% -33.9% 33.0% -90.0% 0.0%   Added value   2,148.7 2,123.1 2,389.6 2,826.5 2,678.9 2,124.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -124 2 -184 -37 -182 -99 -153 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   47.3% 44.5% 52.6% 57.1% 56.0% 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 %   23.4% 27.6% 31.6% 24.6% 20.8% 18.0% 0.0% 0.0%   ROI %   73.9% 67.7% 59.0% 55.1% 57.6% 54.0% 0.0% 0.0%   ROE %   58.5% 53.7% 56.4% 58.1% 50.6% 44.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   40.1% 44.1% 43.6% 38.8% 52.8% 49.3% 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, %   -135.0% -83.3% -130.1% -177.8% -95.8% -147.8% 0.0% 0.0%   Gearing %   12.6% 5.2% 47.5% 37.9% 0.0% 14.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 25.6% 10.0% 8.9% 18.3% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.5 1.6 1.7 1.7 1.8 1.6 0.0 0.0   Current Ratio   1.7 1.8 2.0 1.4 1.7 1.4 0.0 0.0   Cash and cash equivalent   3,352.1 1,986.5 4,803.4 6,681.7 2,666.0 3,744.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,123.5 3,184.2 3,573.0 4,174.8 4,196.3 3,816.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 531 797 942 893 531 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 549 827 974 927 548 0 0   EBIT / employee   0 531 797 942 893 531 0 0   Net earnings / employee   0 400 597 701 659 416 0 0