Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ScandiSales 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   7.7% 2.8% 0.8% 0.7% 1.1% 11.7% 6.6% 6.5%   Credit score (0-100)   33 61 92 93 83 19 36 37   Credit rating   BB BBB AA AA A BB BBB BBB   Credit limit (kDKK)   0.0 0.0 1,440.2 1,350.2 474.2 0.0 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   1,001 4,954 9,387 7,475 5,925 2,636 0.0 0.0   EBITDA   -652 -629 3,923 2,179 666 -3,412 0.0 0.0   EBIT   -652 -784 3,769 1,883 525 -3,694 0.0 0.0   Pre-tax profit (PTP)   -677.3 -856.5 3,699.2 1,854.3 493.7 -3,679.1 0.0 0.0   Net earnings   -528.7 -668.6 2,882.9 1,443.6 381.8 -2,910.5 0.0 0.0   Pre-tax profit without non-rec. items   -677 -856 3,699 1,854 494 -3,679 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   0.0 76.1 38.1 424 283 0.0 0.0 0.0   Shareholders equity total   671 6,503 9,386 10,829 11,211 8,300 7,800 7,800   Interest-bearing liabilities   989 8,492 6,757 6,792 4,507 0.0 0.0 0.0   Balance sheet total (assets)   2,326 16,767 21,097 20,025 16,856 11,507 7,800 7,800   Net Debt   667 7,202 -807 3,150 227 -2,903 -7,800 -7,800     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   1,001 4,954 9,387 7,475 5,925 2,636 0.0 0.0   Gross profit growth   -52.0% 394.7% 89.5% -20.4% -20.7% -55.5% -100.0% 0.0%   Employees   4 11 11 10 10 9 0 0   Employee growth %   0.0% 175.0% 0.0% -9.1% 0.0% -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)   2,326 16,767 21,097 20,025 16,856 11,507 7,800 7,800   Balance sheet change%   -18.6% 620.8% 25.8% -5.1% -15.8% -31.7% -32.2% 0.0%   Added value   -652.0 -629.4 3,923.5 2,178.5 820.4 -3,411.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 154 -309 -26 -283 -565 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 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 (%)   -65.1% -15.8% 40.2% 25.2% 8.9% -140.2% 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 %   -25.1% -8.2% 19.9% 9.2% 2.8% -25.9% 0.0% 0.0%   ROI %   -35.0% -9.3% 23.7% 11.0% 3.1% -30.6% 0.0% 0.0%   ROE %   -78.3% -18.6% 36.3% 14.3% 3.5% -29.8% 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 %   28.9% 38.8% 44.5% 54.1% 66.5% 72.1% 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, %   -102.3% -1,144.2% -20.6% 144.6% 34.1% 85.1% 0.0% 0.0%   Gearing %   147.3% 130.6% 72.0% 62.7% 40.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.5% 0.9% 0.4% 0.5% 0.4% 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   0.8 0.5 1.0 0.9 1.2 1.9 0.0 0.0   Current Ratio   1.4 1.6 1.9 2.1 2.9 3.6 0.0 0.0   Cash and cash equivalent   321.9 1,290.5 7,564.2 3,642.0 4,279.7 2,902.5 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   671.3 6,368.3 9,692.1 10,405.4 10,928.4 8,300.4 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 2018/12 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   -163 -57 357 218 82 -379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -163 -57 357 218 67 -379 0 0   EBIT / employee   -163 -71 343 188 52 -410 0 0   Net earnings / employee   -132 -61 262 144 38 -323 0 0