Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scandic Salmon 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% 7.1% 7.1%   Bankruptcy risk   0.5% 2.2% 2.0% 1.9% 0.6% 0.4% 5.3% 4.9%   Credit score (0-100)   99 67 69 69 97 99 42 44   Credit rating   AAA BBB A A AA AAA BBB BBB   Credit limit (kDKK)   1,857.4 0.7 3.4 6.5 5,217.1 5,657.0 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   21,317 0.0 0.0 0.0 52,010 47,056 0.0 0.0   EBITDA   7,365 10,347 2,435 5,717 25,114 21,316 0.0 0.0   EBIT   5,632 10,347 2,435 5,717 20,833 16,731 0.0 0.0   Pre-tax profit (PTP)   5,175.2 7,706.0 1,199.0 3,731.0 20,535.9 15,151.9 0.0 0.0   Net earnings   4,004.2 7,706.0 1,199.0 3,731.0 16,063.7 11,713.5 0.0 0.0   Pre-tax profit without non-rec. items   5,175 10,347 2,435 5,717 20,536 15,152 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   14,309 0.0 0.0 0.0 32,961 37,903 0.0 0.0   Shareholders equity total   11,919 19,624 20,823 24,555 32,368 40,082 37,667 37,667   Interest-bearing liabilities   5,706 0.0 0.0 0.0 17,757 20,712 0.0 0.0   Balance sheet total (assets)   28,291 33,122 59,037 93,481 88,774 86,630 37,667 37,667   Net Debt   5,706 0.0 0.0 0.0 13,547 20,682 -37,641 -37,641     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   21,317 0.0 0.0 0.0 52,010 47,056 0.0 0.0   Gross profit growth   11.4% -100.0% 0.0% 0.0% 0.0% -9.5% -100.0% 0.0%   Employees   34 0 0 0 55 50 0 0   Employee growth %   61.9% -100.0% 0.0% 0.0% 0.0% -9.1% -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)   28,291 33,122 59,037 93,481 88,774 86,630 37,667 37,667   Balance sheet change%   31.3% 17.1% 78.2% 58.3% -5.0% -2.4% -56.5% 0.0%   Added value   7,365.3 10,347.0 2,435.0 5,717.0 20,833.2 21,316.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,914 -14,463 0 0 28,716 347 -37,903 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   26.4% 0.0% 0.0% 0.0% 40.1% 35.6% 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 %   22.7% 33.7% 5.3% 7.5% 23.7% 18.8% 0.0% 0.0%   ROI %   35.2% 40.3% 5.3% 7.5% 29.4% 27.7% 0.0% 0.0%   ROE %   40.4% 48.9% 5.9% 16.4% 56.4% 32.3% 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 %   48.8% 100.0% 100.0% 100.0% 36.5% 46.3% 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, %   77.5% 0.0% 0.0% 0.0% 53.9% 97.0% 0.0% 0.0%   Gearing %   47.9% 0.0% 0.0% 0.0% 54.9% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 0.0% 0.0% 0.0% 11.5% 7.0% 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   0.8 0.0 0.0 0.0 0.5 0.5 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4,209.9 29.9 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   3,119.6 0.0 0.0 0.0 5,850.7 9,038.9 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   217 0 0 0 379 426 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   217 0 0 0 457 426 0 0   EBIT / employee   166 0 0 0 379 335 0 0   Net earnings / employee   118 0 0 0 292 234 0 0