Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDINAVIAN NO-DIG CENTRE 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% 1.3% 1.3%   Bankruptcy risk   1.2% 1.8% 1.2% 1.4% 1.1% 0.7% 5.0% 4.6%   Credit score (0-100)   83 73 82 77 84 93 44 46   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   246.1 4.6 375.7 212.6 903.0 2,124.3 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   7,677 5,059 6,860 8,845 8,638 7,342 0.0 0.0   EBITDA   4,075 1,604 3,629 5,343 4,645 3,249 0.0 0.0   EBIT   3,539 1,570 3,539 5,225 4,517 3,021 0.0 0.0   Pre-tax profit (PTP)   3,951.9 1,531.4 3,504.5 5,183.0 4,440.4 3,043.7 0.0 0.0   Net earnings   3,073.4 1,181.6 2,722.5 4,039.9 3,441.4 2,361.2 0.0 0.0   Pre-tax profit without non-rec. items   3,952 1,531 3,505 5,183 4,440 3,044 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   80.4 63.5 324 355 267 9,474 0.0 0.0   Shareholders equity total   6,402 7,583 10,306 14,346 17,787 20,148 19,648 19,648   Interest-bearing liabilities   0.0 0.0 0.0 25.1 12.1 5,491 0.0 0.0   Balance sheet total (assets)   8,757 8,919 11,467 16,514 19,453 27,059 19,648 19,648   Net Debt   -3,329 -2,468 -4,344 -10,208 -4,681 4,707 -19,105 -19,105     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   7,677 5,059 6,860 8,845 8,638 7,342 0.0 0.0   Gross profit growth   32.4% -34.1% 35.6% 28.9% -2.3% -15.0% -100.0% 0.0%   Employees   5 5 5 5 5 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)   8,757 8,919 11,467 16,514 19,453 27,059 19,648 19,648   Balance sheet change%   28.4% 1.9% 28.6% 44.0% 17.8% 39.1% -27.4% 0.0%   Added value   4,075.3 1,603.8 3,628.7 5,342.7 4,634.6 3,248.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,072 -51 170 -86 -215 9,522 -9,474 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   46.1% 31.0% 51.6% 59.1% 52.3% 41.1% 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 %   51.4% 17.8% 34.7% 37.3% 25.1% 13.5% 0.0% 0.0%   ROI %   70.0% 22.5% 39.6% 42.4% 28.1% 14.5% 0.0% 0.0%   ROE %   63.2% 16.9% 30.4% 32.8% 21.4% 12.4% 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 %   73.1% 85.7% 89.9% 86.9% 91.4% 74.5% 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, %   -81.7% -153.9% -119.7% -191.1% -100.8% 144.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.2% 0.1% 27.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 0.0% 0.0% 337.8% 413.4% 3.8% 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   2.3 4.5 5.6 5.5 7.2 2.7 0.0 0.0   Current Ratio   3.7 6.6 9.6 7.5 11.5 11.0 0.0 0.0   Cash and cash equivalent   3,329.5 2,468.3 4,344.4 10,233.2 4,692.9 784.6 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   6,321.1 7,519.7 9,982.1 13,991.0 17,519.7 15,488.4 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   815 321 726 1,069 927 650 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   815 321 726 1,069 929 650 0 0   EBIT / employee   708 314 708 1,045 903 604 0 0   Net earnings / employee   615 236 545 808 688 472 0 0