Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDINAVIAN TOURIST BOARD ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.7% 2.7%   Bankruptcy risk   10.0% 16.5% 9.0% 11.7% 9.0% 10.6% 21.9% 21.7%   Credit score (0-100)   26 11 27 19 27 22 4 4   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   12,941 18,183 4,776 3,822 3,010 4,306 4,306 4,306   Gross profit   3,057 3,184 2,459 1,684 1,902 1,813 0.0 0.0   EBITDA   111 18.9 80.4 -21.2 43.0 46.4 0.0 0.0   EBIT   111 18.9 80.4 -21.2 43.0 46.4 0.0 0.0   Pre-tax profit (PTP)   -9.0 -16.8 -1.1 -12.8 4.1 1.1 0.0 0.0   Net earnings   -9.0 -16.8 -1.1 -12.8 4.1 1.1 0.0 0.0   Pre-tax profit without non-rec. items   -9.0 -16.8 -1.1 -12.8 4.1 1.1 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   157 141 139 127 131 132 -168 -168   Interest-bearing liabilities   266 0.0 0.0 0.0 0.0 0.0 168 168   Balance sheet total (assets)   2,754 3,518 2,643 2,600 2,313 2,060 0.0 0.0   Net Debt   -714 -106 -2,509 -2,406 -2,103 -1,826 168 168     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   12,941 18,183 4,776 3,822 3,010 4,306 4,306 4,306   Net sales growth   -12.4% 40.5% -73.7% -20.0% -21.2% 43.1% 0.0% 0.0%   Gross profit   3,057 3,184 2,459 1,684 1,902 1,813 0.0 0.0   Gross profit growth   17.1% 4.2% -22.8% -31.5% 12.9% -4.7% -100.0% 0.0%   Employees   6 6 6 3 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,754 3,518 2,643 2,600 2,313 2,060 0 0   Balance sheet change%   23.2% 27.7% -24.9% -1.6% -11.1% -10.9% -100.0% 0.0%   Added value   110.7 18.9 80.4 -21.2 43.0 46.4 0.0 0.0   Added value %   0.9% 0.1% 1.7% -0.6% 1.4% 1.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 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 %   0.9% 0.1% 1.7% -0.6% 1.4% 1.1% 0.0% 0.0%   EBIT %   0.9% 0.1% 1.7% -0.6% 1.4% 1.1% 0.0% 0.0%   EBIT to gross profit (%)   3.6% 0.6% 3.3% -1.3% 2.3% 2.6% 0.0% 0.0%   Net Earnings %   -0.1% -0.1% -0.0% -0.3% 0.1% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.1% -0.1% -0.0% -0.3% 0.1% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -0.1% -0.1% -0.0% -0.3% 0.1% 0.0% 0.0% 0.0%   ROA %   4.5% 0.7% 2.7% -0.3% 1.8% 2.2% 0.0% 0.0%   ROI %   38.0% 7.3% 59.3% -6.8% 34.1% 36.7% 0.0% 0.0%   ROE %   -5.6% -11.3% -0.8% -9.6% 3.2% 0.9% 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 %   5.7% 4.0% 5.3% 4.9% 5.7% 6.4% -100.0% -100.0%   Relative indebtedness %   20.1% 18.6% 52.4% 64.7% 72.5% 44.8% 3.9% 3.9%   Relative net indebtedness %   12.5% 18.0% -0.1% 1.8% 2.6% 2.4% 3.9% 3.9%   Net int. bear. debt to EBITDA, %   -645.2% -558.2% -3,120.0% 11,336.3% -4,895.3% -3,933.9% 0.0% 0.0%   Gearing %   168.9% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   91.1% 28.1% 0.0% 0.0% 0.0% 0.0% 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   1.0 1.0 1.0 1.0 1.0 1.1 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   979.7 105.7 2,508.9 2,406.5 2,102.9 1,826.2 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)   12.3 10.9 7.1 0.0 3.1 8.0 0.0 0.0   Trade creditors turnover (days)   0.0 1,311.2 892.3 383.6 79.4 958.3 0.0 0.0   Current assets / Net sales %   20.8% 19.1% 54.5% 66.4% 76.1% 47.3% 0.0% 0.0%   Net working capital   98.2 100.2 99.0 64.4 108.8 110.0 -84.1 -84.1   Net working capital %   0.8% 0.6% 2.1% 1.7% 3.6% 2.6% -2.0% -2.0%   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   2,157 3,030 796 1,274 0 0 0 0   Added value / employee   18 3 13 -7 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 3 13 -7 0 0 0 0   EBIT / employee   18 3 13 -7 0 0 0 0   Net earnings / employee   -2 -3 -0 -4 0 0 0 0