Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCAN REAL ESTATE PROPERTIES A/S 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.2% 1.7% 0.5% 0.5% 0.5% 6.9% 6.9%   Credit score (0-100)   81 82 72 98 99 99 35 35   Credit rating   A A A AA AAA AAA BBB BBB   Credit limit (kDKK)   1,280.7 2,724.6 94.1 12,113.2 21,715.2 21,298.0 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   4,640 5,309 5,605 5,781 5,831 5,158 5,158 5,158   Gross profit   4,640 1,961 1,854 2,100 2,547 4,683 0.0 0.0   EBITDA   1,328 1,961 1,854 2,100 2,547 4,683 0.0 0.0   EBIT   1,328 991 815 980 1,447 3,566 0.0 0.0   Pre-tax profit (PTP)   -2,113.0 -2,037.0 -4,308.0 2,417.0 4,321.0 3,847.0 0.0 0.0   Net earnings   -2,533.0 -2,505.0 -4,694.0 1,977.0 3,982.0 3,487.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,113 -2,037 -4,308 2,417 4,321 3,847 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   26,912 25,941 25,782 25,407 23,067 22,779 0.0 0.0   Shareholders equity total   102,496 98,534 94,724 122,535 214,043 210,944 202,864 202,864   Interest-bearing liabilities   34,651 31,186 26,708 1,811 780 217 0.0 0.0   Balance sheet total (assets)   137,942 130,809 122,677 125,560 215,521 211,975 202,864 202,864   Net Debt   33,615 30,914 26,128 1,085 -7,896 -5,356 -202,864 -202,864     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   4,640 5,309 5,605 5,781 5,831 5,158 5,158 5,158   Net sales growth   7.2% 14.4% 5.6% 3.1% 0.9% -11.5% 0.0% 0.0%   Gross profit   4,640 1,961 1,854 2,100 2,547 4,683 0.0 0.0   Gross profit growth   7.2% -57.7% -5.5% 13.3% 21.3% 83.9% -100.0% 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)   137,942 130,809 122,677 125,560 215,521 211,975 202,864 202,864   Balance sheet change%   -2.9% -5.2% -6.2% 2.4% 71.6% -1.6% -4.3% 0.0%   Added value   1,328.0 1,961.0 1,854.0 2,100.0 2,567.0 4,683.0 0.0 0.0   Added value %   28.6% 36.9% 33.1% 36.3% 44.0% 90.8% 0.0% 0.0%   Investments   2,174 -1,941 -1,198 -1,495 -3,440 -1,405 -22,779 0   Net sales trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 %   28.6% 36.9% 33.1% 36.3% 43.7% 90.8% 0.0% 0.0%   EBIT %   28.6% 18.7% 14.5% 17.0% 24.8% 69.1% 0.0% 0.0%   EBIT to gross profit (%)   28.6% 50.5% 44.0% 46.7% 56.8% 76.1% 0.0% 0.0%   Net Earnings %   -54.6% -47.2% -83.7% 34.2% 68.3% 67.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -54.6% -28.9% -65.2% 53.6% 87.2% 89.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   -45.5% -38.4% -76.9% 41.8% 74.1% 74.6% 0.0% 0.0%   ROA %   -1.4% -1.3% -3.2% 2.1% 2.5% 1.8% 0.0% 0.0%   ROI %   -1.4% -1.3% -3.3% 2.1% 2.5% 1.8% 0.0% 0.0%   ROE %   -2.4% -2.5% -4.9% 1.8% 2.4% 1.6% 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 %   74.3% 75.3% 77.2% 97.6% 99.3% 99.5% 100.0% 100.0%   Relative indebtedness %   763.9% 607.9% 498.7% 52.3% 25.3% 20.0% 0.0% 0.0%   Relative net indebtedness %   741.6% 602.8% 488.4% 39.8% -123.4% -88.1% -3,933.0% -3,933.0%   Net int. bear. debt to EBITDA, %   2,531.3% 1,576.4% 1,409.3% 51.7% -310.0% -114.4% 0.0% 0.0%   Gearing %   33.8% 31.6% 28.2% 1.5% 0.4% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.8% 0.7% 1.4% 0.2% 0.4% 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   0.8 0.8 0.8 2.7 7.3 7.3 0.0 0.0   Current Ratio   0.8 0.8 0.8 2.7 7.3 7.3 0.0 0.0   Cash and cash equivalent   1,036.0 272.0 580.0 726.0 8,676.0 5,573.0 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)   2.8 2.7 2.6 3.3 0.4 0.1 0.0 0.0   Trade creditors turnover (days)   0.0 17.7 19.5 63.4 19.5 21.1 0.0 0.0   Current assets / Net sales %   574.2% 468.4% 375.6% 137.7% 169.7% 145.1% 3,933.0% 3,933.0%   Net working capital   -8,802.0 -7,315.0 -6,805.0 5,033.0 8,546.0 6,453.0 0.0 0.0   Net working capital %   -189.7% -137.8% -121.4% 87.1% 146.6% 125.1% 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 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