Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCJ FREDERIKSBERG ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   1.3% 0.9% 0.9% 0.7% 0.6% 0.7% 9.7% 6.8%   Credit score (0-100)   81 92 91 93 97 93 24 35   Credit rating   A A A AA AA AA BB BBB   Credit limit (kDKK)   126.8 963.9 1,014.7 1,032.1 1,207.3 1,140.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   3,132 2,980 1,877 0 0 0 0 0   Gross profit   3,122 2,938 1,848 -42.3 -32.6 -30.6 0.0 0.0   EBITDA   3,122 2,938 1,848 -42.3 -32.6 -30.6 0.0 0.0   EBIT   3,122 2,938 1,848 -42.3 -32.6 -30.6 0.0 0.0   Pre-tax profit (PTP)   3,118.5 3,064.9 1,998.5 3,093.6 1,117.6 798.1 0.0 0.0   Net earnings   3,121.4 3,046.0 1,974.4 2,774.0 1,254.1 680.0 0.0 0.0   Pre-tax profit without non-rec. items   3,119 3,065 1,999 3,094 1,118 798 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,712 10,358 11,832 11,506 12,461 12,741 10,670 10,670   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,746 11,073 12,396 12,204 12,821 12,861 10,670 10,670   Net Debt   -3,035 -4,900 -5,977 -7,880 -7,268 -7,882 -10,670 -10,670     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   3,132 2,980 1,877 0 0 0 0 0   Net sales growth   0.0% -4.8% -37.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,122 2,938 1,848 -42.3 -32.6 -30.6 0.0 0.0   Gross profit growth   0.0% -5.9% -37.1% 0.0% 23.0% 6.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   8,746 11,073 12,396 12,204 12,821 12,861 10,670 10,670   Balance sheet change%   27.4% 26.6% 11.9% -1.5% 5.1% 0.3% -17.0% 0.0%   Added value   3,122.3 2,938.3 1,847.8 -42.3 -32.6 -30.6 0.0 0.0   Added value %   99.7% 98.6% 98.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,638 7,757 1,399 -3,518 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   99.7% 98.6% 98.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.7% 98.6% 98.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.7% 102.2% 105.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.7% 102.2% 105.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.6% 102.8% 106.5% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   40.0% 31.9% 17.2% 25.2% 17.0% 7.2% 0.0% 0.0%   ROI %   40.1% 33.2% 18.2% 26.5% 17.8% 7.3% 0.0% 0.0%   ROE %   42.9% 31.9% 17.8% 23.8% 10.5% 5.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   99.6% 93.5% 95.5% 94.3% 97.2% 99.1% 100.0% 100.0%   Relative indebtedness %   1.1% 24.0% 30.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -95.8% -140.4% -288.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -97.2% -166.8% -323.5% 18,619.3% 22,310.1% 25,794.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   90.9 69.5 1,048.3 1,185.2 55.2 619.7 0.0 0.0   Current Ratio   90.9 69.5 1,048.3 1,185.2 55.2 619.7 0.0 0.0   Cash and cash equivalent   3,034.9 4,900.2 5,977.4 7,880.5 7,268.0 7,882.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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)   228.7 121.5 99.5 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   99.2% 253.5% 540.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   83.9 2,884.9 4,499.7 2,484.8 3,276.0 3,653.2 0.0 0.0   Net working capital %   2.7% 96.8% 239.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0