Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDINAVIAN TRUCK ApS DENMARK Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   3.4% 3.6% 6.5% 4.9% 3.9% 2.4% 13.7% 10.9%   Credit score (0-100)   56 54 38 44 49 63 15 22   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   778 834 107 421 880 706 0.0 0.0   EBITDA   393 437 -232 83.9 428 327 0.0 0.0   EBIT   368 313 -255 60.7 395 286 0.0 0.0   Pre-tax profit (PTP)   303.2 222.2 -322.4 8.4 347.5 256.9 0.0 0.0   Net earnings   236.2 132.4 -211.3 6.1 270.2 200.8 0.0 0.0   Pre-tax profit without non-rec. items   303 222 -322 8.4 348 257 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   398 255 231 208 267 300 0.0 0.0   Shareholders equity total   539 671 460 466 736 937 776 776   Interest-bearing liabilities   2,150 2,944 2,606 2,255 2,021 1,484 0.0 0.0   Balance sheet total (assets)   3,441 3,936 3,757 3,262 3,474 2,796 776 776   Net Debt   1,974 2,944 2,606 2,255 2,016 1,480 -776 -776     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   778 834 107 421 880 706 0.0 0.0   Gross profit growth   384.6% 7.2% -87.2% 294.7% 109.1% -19.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   3,441 3,936 3,757 3,262 3,474 2,796 776 776   Balance sheet change%   9.0% 14.4% -4.5% -13.2% 6.5% -19.5% -72.3% 0.0%   Added value   368.4 313.3 -255.0 60.7 394.6 285.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22 -266 -46 -46 25 -8 -300 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   47.4% 37.6% -239.1% 14.4% 44.8% 40.5% 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 %   11.2% 8.5% -6.6% 1.7% 11.7% 9.1% 0.0% 0.0%   ROI %   13.5% 9.7% -7.5% 2.1% 14.2% 10.9% 0.0% 0.0%   ROE %   56.2% 21.9% -37.4% 1.3% 45.0% 24.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   15.7% 17.0% 12.2% 14.3% 21.2% 33.5% 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, %   502.5% 674.4% -1,124.3% 2,687.6% 471.2% 452.3% 0.0% 0.0%   Gearing %   399.2% 438.7% 566.9% 484.0% 274.6% 158.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.6% 2.4% 2.2% 2.2% 1.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.1 0.3 0.3 0.3 0.0 0.0   Current Ratio   1.1 1.2 1.1 1.1 1.2 1.4 0.0 0.0   Cash and cash equivalent   176.5 0.0 0.0 0.0 5.1 4.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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)   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   197.2 493.3 232.3 292.1 505.4 676.6 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   368 313 -255 61 395 286 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   393 437 -232 84 428 327 0 0   EBIT / employee   368 313 -255 61 395 286 0 0   Net earnings / employee   236 132 -211 6 270 201 0 0