Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCAN-TRAPPER 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.1% 3.0% 3.1% 3.0% 1.2% 1.0% 6.5% 6.5%   Credit score (0-100)   85 59 56 56 81 85 37 37   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   544.0 0.0 0.0 0.0 354.9 1,229.4 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   14,949 15,386 19,109 16,132 13,868 17,425 0.0 0.0   EBITDA   1,863 2,699 5,555 3,205 3,019 6,470 0.0 0.0   EBIT   1,142 2,699 5,555 3,205 2,277 5,681 0.0 0.0   Pre-tax profit (PTP)   1,032.3 2,104.0 4,318.0 2,550.0 2,205.8 5,513.8 0.0 0.0   Net earnings   321.8 2,104.0 4,318.0 2,550.0 1,688.4 4,280.1 0.0 0.0   Pre-tax profit without non-rec. items   1,032 2,699 5,555 3,205 2,206 5,514 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   14,933 0.0 0.0 0.0 13,802 13,294 0.0 0.0   Shareholders equity total   12,733 12,837 14,155 12,705 11,893 14,173 8,673 8,673   Interest-bearing liabilities   10,461 0.0 0.0 0.0 11,074 8,458 0.0 0.0   Balance sheet total (assets)   30,237 29,635 32,850 30,349 30,569 31,417 8,673 8,673   Net Debt   10,184 0.0 0.0 0.0 11,074 5,116 -8,673 -8,673     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   14,949 15,386 19,109 16,132 13,868 17,425 0.0 0.0   Gross profit growth   3.6% 2.9% 24.2% -15.6% -14.0% 25.7% -100.0% 0.0%   Employees   26 26 27 27 25 24 0 0   Employee growth %   -10.3% 0.0% 3.8% 0.0% -7.4% -4.0% -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)   30,237 29,635 32,850 30,349 30,569 31,417 8,673 8,673   Balance sheet change%   -15.8% -2.0% 10.8% -7.6% 0.7% 2.8% -72.4% 0.0%   Added value   1,863.4 2,699.0 5,555.0 3,205.0 2,277.2 6,470.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,432 -14,933 0 0 13,060 -1,297 -13,294 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   7.6% 17.5% 29.1% 19.9% 16.4% 32.6% 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 %   4.5% 9.0% 17.8% 10.1% 8.5% 19.2% 0.0% 0.0%   ROI %   5.3% 9.7% 17.8% 10.1% 9.3% 23.5% 0.0% 0.0%   ROE %   2.5% 16.5% 32.0% 19.0% 13.7% 32.8% 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 %   42.1% 100.0% 100.0% 100.0% 38.9% 45.1% 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, %   546.5% 0.0% 0.0% 0.0% 366.8% 79.1% 0.0% 0.0%   Gearing %   82.2% 0.0% 0.0% 0.0% 93.1% 59.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 0.0% 0.0% 0.0% 6.9% 4.4% 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   1.7 0.0 0.0 0.0 1.2 1.5 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.4 1.6 0.0 0.0   Cash and cash equivalent   277.6 0.0 0.0 0.0 0.0 3,342.2 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   7,355.6 0.0 0.0 0.0 4,953.6 7,007.0 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   72 104 206 119 91 270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 104 206 119 121 270 0 0   EBIT / employee   44 104 206 119 91 237 0 0   Net earnings / employee   12 81 160 94 68 178 0 0