Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANBUR 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.5% 0.4% 0.4% 0.4% 0.4% 0.4% 5.0% 4.6%   Credit score (0-100)   99 100 99 100 100 100 44 46   Credit rating   AAA AAA AAA AAA AAA AAA BBB BBB   Credit limit (kDKK)   6,987.4 7,385.1 8,157.3 10,359.9 11,821.3 11,177.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   40,304 35,198 32,260 42,479 48,549 31,852 0.0 0.0   EBITDA   9,037 5,659 9,295 18,731 18,644 5,370 0.0 0.0   EBIT   5,779 1,876 6,401 17,037 16,843 3,716 0.0 0.0   Pre-tax profit (PTP)   3,687.6 2,019.5 6,254.0 17,222.1 18,123.6 4,153.0 0.0 0.0   Net earnings   2,959.8 1,737.0 5,056.0 13,597.4 14,394.0 3,408.1 0.0 0.0   Pre-tax profit without non-rec. items   3,688 2,019 6,254 17,222 18,124 4,153 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1,115 877 874 903 736 1,030 0.0 0.0   Shareholders equity total   59,816 61,450 71,477 85,161 98,961 102,198 100,318 100,318   Interest-bearing liabilities   88,682 63,010 56,696 32,094 30,748 31,145 0.0 0.0   Balance sheet total (assets)   188,196 159,551 152,961 139,991 150,736 148,232 100,318 100,318   Net Debt   88,641 53,611 54,387 26,988 26,621 28,760 -97,606 -97,606     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   40,304 35,198 32,260 42,479 48,549 31,852 0.0 0.0   Gross profit growth   -56.9% -12.7% -8.3% 31.7% 14.3% -34.4% -100.0% 0.0%   Employees   44 39 34 35 40 36 0 0   Employee growth %   -6.4% -11.4% -12.8% 2.9% 14.3% -10.0% -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)   188,196 159,551 152,961 139,991 150,736 148,232 100,318 100,318   Balance sheet change%   9.9% -15.2% -4.1% -8.5% 7.7% -1.7% -32.3% 0.0%   Added value   9,037.1 5,658.5 9,295.5 18,730.7 18,537.1 5,369.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,575 -5,976 -5,218 -2,741 -2,387 -16 -1,648 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   14.3% 5.3% 19.8% 40.1% 34.7% 11.7% 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 %   3.9% 2.7% 5.8% 13.5% 14.2% 4.5% 0.0% 0.0%   ROI %   6.2% 3.4% 7.0% 15.9% 16.5% 5.1% 0.0% 0.0%   ROE %   5.1% 2.9% 7.6% 17.4% 15.6% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.8% 39.5% 62.4% 76.4% 82.1% 84.0% 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, %   980.9% 947.4% 585.1% 144.1% 142.8% 535.6% 0.0% 0.0%   Gearing %   148.3% 102.5% 79.3% 37.7% 31.1% 30.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 3.6% 4.7% 5.8% 8.1% 8.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.6 1.0 1.9 1.6 0.0 0.0   Current Ratio   0.6 0.5 0.7 1.3 1.9 2.1 0.0 0.0   Cash and cash equivalent   40.4 9,399.1 2,308.8 5,106.9 4,127.4 2,384.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -49,879.4 -47,270.7 -17,877.8 8,665.8 26,612.0 25,215.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   205 145 273 535 463 149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   205 145 273 535 466 149 0 0   EBIT / employee   131 48 188 487 421 103 0 0   Net earnings / employee   67 45 149 388 360 95 0 0