Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANDINAVISK TRANSPORT KOMPAGNI 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   4.5% 7.7% 7.8% 3.1% 4.1% 4.4% 11.0% 11.0%   Credit score (0-100)   48 32 30 57 48 47 22 22   Credit rating   BBB BB BB BBB BBB BBB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,566 2,109 3,434 6,374 3,298 5,955 0.0 0.0   EBITDA   126 -367 1,057 4,025 -107 2,630 0.0 0.0   EBIT   96.5 -525 949 3,579 -107 2,099 0.0 0.0   Pre-tax profit (PTP)   26.7 -562.4 837.7 3,448.6 105.1 2,158.2 0.0 0.0   Net earnings   26.7 -562.4 837.7 2,799.9 105.1 1,573.6 0.0 0.0   Pre-tax profit without non-rec. items   26.7 -562 838 3,449 105 2,158 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   371 554 446 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   939 377 1,090 3,662 1,492 2,665 665 665   Interest-bearing liabilities   865 1,052 899 744 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,458 3,230 11,681 6,530 2,583 5,390 665 665   Net Debt   693 939 320 -3,857 -875 -3,468 -665 -665     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,566 2,109 3,434 6,374 3,298 5,955 0.0 0.0   Gross profit growth   34.6% -17.8% 62.8% 85.6% -48.3% 80.6% -100.0% 0.0%   Employees   0 0 0 0 0 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   2,458 3,230 11,681 6,530 2,583 5,390 665 665   Balance sheet change%   -34.6% 31.4% 261.6% -44.1% -60.4% 108.7% -87.7% 0.0%   Added value   126.5 -366.6 1,056.8 4,025.1 338.7 2,630.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -150 24 -216 -892 0 -531 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 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   3.8% -24.9% 27.6% 56.1% -3.3% 35.3% 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 %   4.4% -16.0% 13.0% 39.9% 3.5% 54.4% 0.0% 0.0%   ROI %   7.2% -23.7% 34.9% 91.9% 5.3% 104.3% 0.0% 0.0%   ROE %   2.9% -85.5% 114.2% 117.9% 4.1% 75.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   38.2% 11.7% 9.3% 56.1% 57.7% 49.4% 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, %   547.7% -256.0% 30.2% -95.8% 814.6% -131.8% 0.0% 0.0%   Gearing %   92.1% 279.2% 82.5% 20.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.4% 11.1% 13.4% 22.5% 14.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.6 2.2 1.4 3.0 2.2 1.9 0.0 0.0   Current Ratio   2.6 2.2 1.4 3.0 2.2 1.9 0.0 0.0   Cash and cash equivalent   172.3 113.8 579.9 4,601.3 875.2 3,467.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,060.5 1,382.1 2,883.5 4,241.4 1,327.5 2,501.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 526 0 0   EBIT / employee   0 0 0 0 0 420 0 0   Net earnings / employee   0 0 0 0 0 315 0 0