Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDINAVIAN TEAMBUILDING 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% 1.2% 1.2%   Bankruptcy risk   10.0% 4.4% 4.9% 7.6% 6.3% 9.5% 12.2% 12.2%   Credit score (0-100)   26 49 44 31 37 25 19 19   Credit rating   BB BBB BBB BB BBB BB 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)  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 5,271 4,578 11,998 14,821 17,913 17,913 17,913   Gross profit   4,373 3,069 2,911 6,782 5,365 5,870 0.0 0.0   EBITDA   1,500 99.5 943 3,005 811 2,105 0.0 0.0   EBIT   1,500 99.5 943 3,005 811 2,105 0.0 0.0   Pre-tax profit (PTP)   1,490.3 80.3 937.0 2,992.1 803.0 2,151.4 0.0 0.0   Net earnings   1,162.4 62.6 730.8 2,333.8 626.2 1,677.3 0.0 0.0   Pre-tax profit without non-rec. items   1,490 80.3 937 2,992 803 2,151 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   2,595 2,357 1,588 3,222 1,648 2,825 1,073 1,073   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,443 3,391 2,924 5,463 3,467 4,632 1,073 1,073   Net Debt   -3,104 -2,818 -2,517 -4,793 -2,171 -3,958 -1,073 -1,073     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 5,271 4,578 11,998 14,821 17,913 17,913 17,913   Net sales growth   0.0% 0.0% -13.1% 162.1% 23.5% 20.9% 0.0% 0.0%   Gross profit   4,373 3,069 2,911 6,782 5,365 5,870 0.0 0.0   Gross profit growth   26.6% -29.8% -5.2% 133.0% -20.9% 9.4% -100.0% 0.0%   Employees   4 4 5 4 6 5 0 0   Employee growth %   0.0% 0.0% 25.0% -20.0% 50.0% -16.7% -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)   3,443 3,391 2,924 5,463 3,467 4,632 1,073 1,073   Balance sheet change%   17.7% -1.5% -13.8% 86.8% -36.5% 33.6% -76.8% 0.0%   Added value   1,499.7 99.5 943.3 3,004.7 810.6 2,105.4 0.0 0.0   Added value %   0.0% 1.9% 20.6% 25.0% 5.5% 11.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 2.0 3.0 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% 1.9% 20.6% 25.0% 5.5% 11.8% 0.0% 0.0%   EBIT %   0.0% 1.9% 20.6% 25.0% 5.5% 11.8% 0.0% 0.0%   EBIT to gross profit (%)   34.3% 3.2% 32.4% 44.3% 15.1% 35.9% 0.0% 0.0%   Net Earnings %   0.0% 1.2% 16.0% 19.5% 4.2% 9.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 1.2% 16.0% 19.5% 4.2% 9.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 1.5% 20.5% 24.9% 5.4% 12.0% 0.0% 0.0%   ROA %   47.1% 2.9% 30.1% 72.0% 18.6% 53.2% 0.0% 0.0%   ROI %   66.7% 4.0% 47.6% 125.6% 34.1% 96.3% 0.0% 0.0%   ROE %   52.5% 2.5% 37.0% 97.0% 25.7% 75.0% 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 %   75.4% 69.5% 54.3% 59.1% 50.2% 64.0% 100.0% 100.0%   Relative indebtedness %   0.0% 19.6% 29.2% 18.7% 12.3% 10.1% 0.0% 0.0%   Relative net indebtedness %   0.0% -33.8% -25.8% -21.3% -2.4% -12.0% -6.0% -6.0%   Net int. bear. debt to EBITDA, %   -207.0% -2,830.6% -266.8% -159.5% -267.8% -188.0% 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 %   0.0% 0.0% 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   4.2 3.4 2.2 2.5 2.1 2.9 0.0 0.0   Current Ratio   4.2 3.4 2.2 2.4 1.9 2.6 0.0 0.0   Cash and cash equivalent   3,104.1 2,817.8 2,516.6 4,793.4 2,170.6 3,957.7 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 24.3 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 9.2 0.0 0.0 5.3 5.4 0.0 0.0   Current assets / Net sales %   0.0% 64.3% 63.9% 45.5% 23.4% 25.9% 6.0% 6.0%   Net working capital   2,628.4 2,407.4 1,588.0 3,221.8 1,648.0 2,825.4 0.0 0.0   Net working capital %   0.0% 45.7% 34.7% 26.9% 11.1% 15.8% 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 1,318 916 3,000 2,470 3,583 0 0   Added value / employee   375 25 189 751 135 421 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   375 25 189 751 135 421 0 0   EBIT / employee   375 25 189 751 135 421 0 0   Net earnings / employee   291 16 146 583 104 335 0 0