Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCAN LIFTING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   0.9% 1.1% 0.9% 1.0% 1.1% 1.1% 8.8% 8.8%   Credit score (0-100)   90 85 88 85 85 84 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   383.2 276.5 658.7 516.5 520.6 477.8 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   3,015 3,660 4,186 4,697 5,627 5,978 0.0 0.0   EBITDA   988 1,570 2,535 2,894 3,735 3,728 0.0 0.0   EBIT   958 1,565 2,530 2,890 3,717 3,709 0.0 0.0   Pre-tax profit (PTP)   937.0 1,550.0 2,501.0 2,870.0 3,708.0 3,709.1 0.0 0.0   Net earnings   729.0 1,208.0 1,950.0 2,238.0 2,892.0 2,892.3 0.0 0.0   Pre-tax profit without non-rec. items   937 1,550 2,501 2,870 3,708 3,709 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   7.0 39.0 32.0 120 160 142 0.0 0.0   Shareholders equity total   3,869 4,777 5,727 6,465 7,357 6,749 3,249 3,249   Interest-bearing liabilities   530 0.0 259 0.0 458 366 0.0 0.0   Balance sheet total (assets)   5,470 5,988 8,152 8,391 9,645 9,018 3,249 3,249   Net Debt   -1,346 -2,002 -3,605 -2,514 -2,410 -1,886 -3,249 -3,249     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   3,015 3,660 4,186 4,697 5,627 5,978 0.0 0.0   Gross profit growth   -2.8% 21.4% 14.4% 12.2% 19.8% 6.2% -100.0% 0.0%   Employees   4 4 3 3 4 4 0 0   Employee growth %   0.0% 0.0% -25.0% 0.0% 33.3% 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)   5,470 5,988 8,152 8,391 9,645 9,018 3,249 3,249   Balance sheet change%   16.0% 9.5% 36.1% 2.9% 14.9% -6.5% -64.0% 0.0%   Added value   988.0 1,570.0 2,535.0 2,894.0 3,721.0 3,727.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 27 -12 84 22 -37 -142 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   31.8% 42.8% 60.4% 61.5% 66.1% 62.0% 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 %   18.9% 27.4% 35.8% 35.0% 41.3% 40.1% 0.0% 0.0%   ROI %   23.2% 34.2% 47.0% 46.4% 52.1% 50.0% 0.0% 0.0%   ROE %   20.2% 27.9% 37.1% 36.7% 41.8% 41.0% 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 %   70.7% 79.9% 70.3% 77.0% 76.3% 74.8% 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, %   -136.2% -127.5% -142.2% -86.9% -64.5% -50.6% 0.0% 0.0%   Gearing %   13.7% 0.0% 4.5% 0.0% 6.2% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 6.8% 23.2% 18.5% 8.7% 7.9% 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   1.6 2.0 1.8 2.0 2.0 1.6 0.0 0.0   Current Ratio   3.4 4.9 3.3 4.3 4.2 3.9 0.0 0.0   Cash and cash equivalent   1,876.0 2,002.0 3,864.0 2,514.0 2,868.0 2,252.8 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   3,805.0 4,681.0 5,638.0 6,301.0 7,166.0 6,570.8 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   247 393 845 965 930 932 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   247 393 845 965 934 932 0 0   EBIT / employee   240 391 843 963 929 927 0 0   Net earnings / employee   182 302 650 746 723 723 0 0