Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SKANDING 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  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% 2.0%   Bankruptcy risk   3.5% 2.8% 2.4% 1.4% 1.6% 1.4% 11.2% 8.7%   Credit score (0-100)   55 61 64 78 74 78 21 28   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 35.4 12.3 74.8 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   8,320 8,550 10,949 12,017 16,657 15,951 15,951 15,951   Gross profit   3,218 4,024 4,567 4,613 5,656 6,522 0.0 0.0   EBITDA   419 422 544 1,153 1,380 2,127 0.0 0.0   EBIT   419 422 544 1,153 1,380 2,127 0.0 0.0   Pre-tax profit (PTP)   418.8 416.5 534.1 1,139.2 1,361.2 2,107.9 0.0 0.0   Net earnings   327.8 319.5 412.1 887.9 1,059.2 1,643.9 0.0 0.0   Pre-tax profit without non-rec. items   419 417 534 1,139 1,361 2,108 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   28.7 10.7 13.3 21.5 13.8 6.0 0.0 0.0   Shareholders equity total   1,073 1,157 1,409 2,097 2,656 3,799 3,298 3,298   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,368 2,991 4,434 7,199 8,093 10,608 3,298 3,298   Net Debt   -1,701 -609 -2,135 -3,022 -533 -4,243 -3,298 -3,298     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   8,320 8,550 10,949 12,017 16,657 15,951 15,951 15,951   Net sales growth   6.5% 2.8% 28.1% 9.7% 38.6% -4.2% 0.0% 0.0%   Gross profit   3,218 4,024 4,567 4,613 5,656 6,522 0.0 0.0   Gross profit growth   30.6% 25.0% 13.5% 1.0% 22.6% 15.3% -100.0% 0.0%   Employees   10 11 14 12 13 13 0 0   Employee growth %   42.9% 10.0% 27.3% -14.3% 8.3% 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)   3,368 2,991 4,434 7,199 8,093 10,608 3,298 3,298   Balance sheet change%   17.2% -11.2% 48.3% 62.4% 12.4% 31.1% -68.9% 0.0%   Added value   419.1 421.8 543.7 1,152.7 1,379.6 2,127.2 0.0 0.0   Added value %   5.0% 4.9% 5.0% 9.6% 8.3% 13.3% 0.0% 0.0%   Investments   -18 -18 3 8 -8 -8 -6 0   Net sales trend   1.0 2.0 3.0 4.0 5.0 -1.0 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  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 %   5.0% 4.9% 5.0% 9.6% 8.3% 13.3% 0.0% 0.0%   EBIT %   5.0% 4.9% 5.0% 9.6% 8.3% 13.3% 0.0% 0.0%   EBIT to gross profit (%)   13.0% 10.5% 11.9% 25.0% 24.4% 32.6% 0.0% 0.0%   Net Earnings %   3.9% 3.7% 3.8% 7.4% 6.4% 10.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.9% 3.7% 3.8% 7.4% 6.4% 10.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.0% 4.9% 4.9% 9.5% 8.2% 13.2% 0.0% 0.0%   ROA %   13.4% 13.3% 14.6% 19.8% 18.0% 22.7% 0.0% 0.0%   ROI %   36.6% 28.5% 27.1% 41.0% 38.0% 43.2% 0.0% 0.0%   ROE %   36.1% 28.7% 32.1% 50.6% 44.6% 50.9% 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 %   33.2% 39.2% 34.0% 35.6% 45.2% 48.1% 100.0% 100.0%   Relative indebtedness %   23.4% 17.0% 20.4% 33.7% 23.8% 30.6% 0.0% 0.0%   Relative net indebtedness %   3.0% 9.8% 0.9% 8.6% 20.6% 4.0% -20.7% -20.7%   Net int. bear. debt to EBITDA, %   -405.8% -144.4% -392.6% -262.1% -38.6% -199.5% 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  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   1.8 2.1 2.7 2.6 4.6 4.9 0.0 0.0   Current Ratio   1.7 2.1 2.3 1.8 2.0 2.2 0.0 0.0   Cash and cash equivalent   1,700.6 609.0 2,134.9 3,021.7 532.7 4,243.4 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)   3.2 19.0 23.1 68.0 94.8 111.0 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 %   40.1% 34.9% 40.4% 59.7% 48.5% 66.5% 20.7% 20.7%   Net working capital   1,390.8 1,530.3 2,462.4 3,122.6 4,111.6 5,726.3 0.0 0.0   Net working capital %   16.7% 17.9% 22.5% 26.0% 24.7% 35.9% 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   832 777 782 1,001 1,281 1,227 0 0   Added value / employee   42 38 39 96 106 164 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 38 39 96 106 164 0 0   EBIT / employee   42 38 39 96 106 164 0 0   Net earnings / employee   33 29 29 74 81 126 0 0