Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scandic IT ApS 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% 2.6% 2.6%   Bankruptcy risk   2.1% 3.0% 2.8% 3.9% 1.4% 6.2% 9.9% 9.7%   Credit score (0-100)   69 58 59 49 78 37 25 26   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.2 0.0 0.0 0.0 29.2 0.0 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   3,102 2,284 2,835 1,598 2,856 2,234 0.0 0.0   EBITDA   1,238 619 622 -142 1,139 501 0.0 0.0   EBIT   1,204 585 573 -188 1,107 447 0.0 0.0   Pre-tax profit (PTP)   792.1 210.8 148.8 -433.7 953.3 369.5 0.0 0.0   Net earnings   582.9 120.0 128.1 -356.3 734.9 383.1 0.0 0.0   Pre-tax profit without non-rec. items   792 211 149 -434 953 370 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   157 154 105 58.1 182 128 0.0 0.0   Shareholders equity total   949 1,069 1,197 841 1,576 1,659 1,609 1,609   Interest-bearing liabilities   4,055 4,647 4,719 2,961 2,360 3,123 0.0 0.0   Balance sheet total (assets)   6,490 6,465 7,106 5,247 4,755 10,743 1,609 1,609   Net Debt   3,870 4,450 4,267 2,926 1,582 2,726 -1,609 -1,609     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   3,102 2,284 2,835 1,598 2,856 2,234 0.0 0.0   Gross profit growth   -26.8% -26.4% 24.1% -43.6% 78.7% -21.8% -100.0% 0.0%   Employees   3 3 4 3 3 3 0 0   Employee growth %   0.0% 0.0% 33.3% -25.0% 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)   6,490 6,465 7,106 5,247 4,755 10,743 1,609 1,609   Balance sheet change%   -29.7% -0.4% 9.9% -26.2% -9.4% 125.9% -85.0% 0.0%   Added value   1,238.0 618.5 622.0 -141.7 1,153.2 501.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36 -37 -98 -93 92 -108 -128 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 -1.0 1.0 2.0 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 (%)   38.8% 25.6% 20.2% -11.8% 38.7% 20.0% 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 %   15.3% 8.9% 9.9% -3.0% 23.7% 7.3% 0.0% 0.0%   ROI %   22.2% 10.7% 11.4% -3.7% 30.2% 13.0% 0.0% 0.0%   ROE %   88.6% 11.9% 11.3% -35.0% 60.8% 23.7% 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 %   15.1% 16.8% 16.9% 16.0% 33.1% 15.4% 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, %   312.6% 719.5% 686.0% -2,065.5% 138.9% 543.6% 0.0% 0.0%   Gearing %   427.1% 434.6% 394.1% 352.0% 149.8% 188.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 8.4% 11.2% 6.5% 8.7% 7.2% 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   0.4 0.6 0.6 0.5 0.7 0.8 0.0 0.0   Current Ratio   1.1 1.2 1.2 1.2 1.4 1.2 0.0 0.0   Cash and cash equivalent   184.9 196.4 452.8 34.5 778.2 397.3 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   723.9 869.9 1,133.9 771.1 1,289.6 1,416.0 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   413 206 155 -47 384 167 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   413 206 155 -47 380 167 0 0   EBIT / employee   401 195 143 -63 369 149 0 0   Net earnings / employee   194 40 32 -119 245 128 0 0