Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANCOM INTERNATIONAL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.5% 0.0% 0.0% 0.0% 1.6% 4.8% 4.4% 4.4%   Credit score (0-100)   78 0 0 0 73 45 47 47   Credit rating   A N/A N/A N/A A BBB BBB BBB   Credit limit (mDKK)   0.8 0.0 0.0 0.0 1.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 813 766 766 766   Gross profit   40.7 0.0 0.0 0.0 26.1 -66.2 0.0 0.0   EBITDA   19.7 0.0 0.0 0.0 -0.2 -101 0.0 0.0   EBIT   19.7 0.0 0.0 0.0 -0.3 -102 0.0 0.0   Pre-tax profit (PTP)   22.5 0.0 0.0 0.0 -64.3 -191.4 0.0 0.0   Net earnings   21.1 0.0 0.0 0.0 -53.6 -165.8 0.0 0.0   Pre-tax profit without non-rec. items   22.5 0.0 0.0 0.0 -64.3 -191 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   0.1 0.0 0.0 0.0 0.8 1.4 0.0 0.0   Shareholders equity total   183 0.0 0.0 0.0 760 594 584 584   Interest-bearing liabilities   625 0.0 0.0 0.0 141 103 0.0 0.0   Balance sheet total (assets)   847 0.0 0.0 0.0 959 789 584 584   Net Debt   625 0.0 0.0 0.0 141 103 -580 -580     See the entire balance sheet 1.0 Volume  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 813 766 766 766   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -5.8% 0.0% 0.0%   Gross profit   40.7 0.0 0.0 0.0 26.1 -66.2 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 17 17 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   847 0 0 0 959 789 584 584   Balance sheet change%   0.0% -100.0% 0.0% 0.0% 0.0% -17.7% -25.9% 0.0%   Added value   19.7 0.0 0.0 0.0 -0.3 -101.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0%   -13.2% 0.0% 0.0%   Investments   0 -0 0 0 1 4 -1 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   1.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1.0 Profitability  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -0.0% -13.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -0.0% -13.3% 0.0% 0.0%   EBIT to gross profit (%)   48.4% 0.0% 0.0% 0.0% -1.1% 153.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -6.6% -21.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -6.6% -21.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -7.9% -25.0% 0.0% 0.0%   ROA %   4.4% 0.0% 0.0% 0.0% -1.0% -19.5% 0.0% 0.0%   ROI %   4.6% 0.0% 0.0% 0.0% -1.0% -20.3% 0.0% 0.0%   ROE %   11.6% 0.0% 0.0% 0.0% -7.0% -24.5% 0.0% 0.0%   1.0 Solidity  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   21.6% 0.0% 0.0% 0.0% 79.2% 75.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 22.6% 16.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 22.6% 16.8% -75.8% -75.8%   Net int. bear. debt to EBITDA, %   3,165.9% 0.0% 0.0% 0.0% -71,391.9% -101.6% 0.0% 0.0%   Gearing %   342.0% 0.0% 0.0% 0.0% 18.5% 17.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 0.0% 0.0% 0.0% 78.1% 17.3% 0.0% 0.0%   1.0 Liquidity  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   1.1 0.0 0.0 0.0 3.8 4.6 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 3.8 4.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1.0 Capital use efficiency  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 41.0 18.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 4.0 4.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 85.1% 77.5% 75.8% 75.8%   Net working capital   38.8 0.0 0.0 0.0 508.2 464.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 62.5% 60.7% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/8 2020 N/A 2021 N/A 2022 N/A 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 48 45 0 0   Added value / employee   0 0 0 0 -0 -6 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -0 -6 0 0   EBIT / employee   0 0 0 0 -0 -6 0 0   Net earnings / employee   0 0 0 0 -3 -10 0 0