Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANVAEGT SYSTEMS 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.6% 1.4% 1.1% 1.1% 0.4% 0.6% 7.2% 7.2%   Credit score (0-100)   54 80 85 83 100 97 33 33   Credit rating   BBB A A A AAA AA BBB BBB   Credit limit (kDKK)   0.0 899.0 5,661.1 4,251.9 12,083.8 11,884.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   25,201 0 0 0 0 0 0 0   Gross profit   -10,453 3,597 5,922 6,510 28,039 34,525 0.0 0.0   EBITDA   -20,906 3,597 5,922 8,384 4,590 -1,910 0.0 0.0   EBIT   -22,012 2,775 4,227 7,447 4,590 -1,910 0.0 0.0   Pre-tax profit (PTP)   -17,474.0 10,484.0 13,237.0 12,977.0 11,630.0 3,260.0 0.0 0.0   Net earnings   -15,044.0 10,273.0 12,267.0 11,664.0 10,529.0 3,935.0 0.0 0.0   Pre-tax profit without non-rec. items   -17,474 10,484 13,237 12,977 11,630 3,260 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   17,571 16,763 18,071 17,850 23,255 24,263 0.0 0.0   Shareholders equity total   82,282 106,823 111,059 105,603 112,970 116,078 94,574 94,574   Interest-bearing liabilities   6,478 8,942 28,516 5,284 34,067 31,642 0.0 0.0   Balance sheet total (assets)   137,703 165,778 194,386 160,269 197,342 193,665 94,574 94,574   Net Debt   6,237 -599 14,512 -7,881 34,067 31,642 -94,574 -94,574     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   25,201 0 0 0 0 0 0 0   Net sales growth   -31.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -10,453 3,597 5,922 6,510 28,039 34,525 0.0 0.0   Gross profit growth   0.0% 0.0% 64.6% 9.9% 330.7% 23.1% -100.0% 0.0%   Employees   148 140 129 128 128 132 0 0   Employee growth %   4.2% -5.4% -7.9% -0.8% 0.0% 3.1% -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)   137,703 165,778 194,386 160,269 197,342 193,665 94,574 94,574   Balance sheet change%   -4.1% 20.4% 17.3% -17.6% 23.1% -1.9% -51.2% 0.0%   Added value   -20,906.0 3,597.0 5,922.0 8,384.0 5,527.0 -1,910.0 0.0 0.0   Added value %   -83.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,442 -5,644 2,313 -1,940 5,138 3,408 -28,671 0   Net sales trend   -2.0 -3.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   -83.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -87.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   210.6% 77.1% 71.4% 114.4% 16.4% -5.5% 0.0% 0.0%   Net Earnings %   -59.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -55.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -69.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -11.6% 7.9% 8.3% 8.1% 6.3% 1.8% 0.0% 0.0%   ROI %   -17.1% 11.2% 10.9% 10.9% 10.3% 3.4% 0.0% 0.0%   ROE %   -17.8% 10.9% 11.3% 10.8% 9.6% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   59.8% 65.3% 58.4% 66.0% 57.2% 59.6% 100.0% 100.0%   Relative indebtedness %   216.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   215.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -29.8% -16.7% 245.1% -94.0% 742.2% -1,656.6% 0.0% 0.0%   Gearing %   7.9% 8.4% 25.7% 5.0% 30.2% 27.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 19.2% 8.9% 7.9% 9.2% 5.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.8 1.0 1.0 1.1 0.6 0.6 0.0 0.0   Current Ratio   1.8 2.0 1.6 2.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   241.0 9,541.0 14,004.0 13,165.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   432.2 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 %   381.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   41,721.0 50,891.0 45,721.0 51,324.0 13,963.0 14,548.0 0.0 0.0   Net working capital %   165.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   170 0 0 0 0 0 0 0   Added value / employee   -141 26 46 66 43 -14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -141 26 46 66 36 -14 0 0   EBIT / employee   -149 20 33 58 36 -14 0 0   Net earnings / employee   -102 73 95 91 82 30 0 0