Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANORTO 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   1.0% 0.9% 1.1% 0.7% 0.6% 0.7% 8.1% 8.1%   Credit score (0-100)   88 89 85 95 96 95 30 30   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   436.7 500.9 353.9 934.3 1,082.9 1,242.2 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   8,161 6,444 6,733 12,741 14,693 15,819 0.0 0.0   EBITDA   1,506 812 1,021 754 1,183 1,356 0.0 0.0   EBIT   1,466 760 970 702 1,140 1,356 0.0 0.0   Pre-tax profit (PTP)   1,442.1 739.7 941.8 695.1 1,126.7 1,670.1 0.0 0.0   Net earnings   1,111.9 563.0 732.6 532.5 860.8 1,455.6 0.0 0.0   Pre-tax profit without non-rec. items   1,442 740 942 695 1,127 1,670 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   373 322 270 219 177 177 0.0 0.0   Shareholders equity total   5,234 5,796 6,529 7,062 7,922 9,378 8,878 8,878   Interest-bearing liabilities   2,548 3,167 3,426 3,231 4,653 6,350 0.0 0.0   Balance sheet total (assets)   10,573 11,709 16,636 15,666 18,951 21,034 8,878 8,878   Net Debt   2,544 3,164 3,423 3,230 4,653 6,350 -8,878 -8,878     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   8,161 6,444 6,733 12,741 14,693 15,819 0.0 0.0   Gross profit growth   -5.0% -21.0% 4.5% 89.2% 15.3% 7.7% -100.0% 0.0%   Employees   10 10 10 13 13 14 0 0   Employee growth %   -9.1% 0.0% 0.0% 30.0% 0.0% 7.7% -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)   10,573 11,709 16,636 15,666 18,951 21,034 8,878 8,878   Balance sheet change%   34.7% 10.7% 42.1% -5.8% 21.0% 11.0% -57.8% 0.0%   Added value   1,505.8 811.6 1,021.4 753.6 1,191.6 1,356.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79 -103 -103 -103 -85 0 -177 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 (%)   18.0% 11.8% 14.4% 5.5% 7.8% 8.6% 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 %   15.9% 6.8% 6.8% 4.3% 6.8% 8.6% 0.0% 0.0%   ROI %   22.9% 8.9% 9.8% 6.7% 10.2% 12.1% 0.0% 0.0%   ROE %   23.8% 10.2% 11.9% 7.8% 11.5% 16.8% 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 %   49.5% 49.5% 39.2% 45.1% 41.8% 44.6% 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, %   169.0% 389.9% 335.1% 428.7% 393.4% 468.3% 0.0% 0.0%   Gearing %   48.7% 54.6% 52.5% 45.7% 58.7% 67.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.7% 0.9% 0.2% 1.1% 0.7% 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   1.9 2.0 1.7 1.8 1.7 1.8 0.0 0.0   Current Ratio   1.9 2.0 1.7 1.8 1.7 1.8 0.0 0.0   Cash and cash equivalent   3.7 2.7 3.1 0.2 0.0 0.0 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   4,760.0 5,546.0 6,741.9 6,770.4 7,663.2 9,122.6 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   151 81 102 58 92 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   151 81 102 58 91 97 0 0   EBIT / employee   147 76 97 54 88 97 0 0   Net earnings / employee   111 56 73 41 66 104 0 0