Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scankab Cables 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.4% 3.4% 3.3% 3.3% 4.8% 7.0% 7.5% 7.3%   Credit score (0-100)   55 54 53 54 44 34 33 33   Credit rating   BBB BBB BBB BBB BBB BBB BB BBB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,500 16,675 19,602 26,665 28,998 18,412 0.0 0.0   EBITDA   10,324 11,985 14,219 19,787 20,243 10,356 0.0 0.0   EBIT   10,324 11,985 14,219 19,787 20,243 10,356 0.0 0.0   Pre-tax profit (PTP)   7,977.0 9,335.0 11,023.0 15,404.0 21,139.6 12,148.2 0.0 0.0   Net earnings   7,977.0 9,335.0 11,023.0 15,404.0 16,479.8 9,466.8 0.0 0.0   Pre-tax profit without non-rec. items   10,324 11,985 14,219 19,787 21,140 12,148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,075 40,410 51,433 66,836 83,316 92,783 92,283 92,283   Interest-bearing liabilities   0.0 0.0 0.0 0.0 28,474 6,649 0.0 0.0   Balance sheet total (assets)   36,399 44,959 59,253 84,430 121,120 108,914 92,283 92,283   Net Debt   0.0 0.0 0.0 0.0 -44,330 -48,483 -92,283 -92,283     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   15,500 16,675 19,602 26,665 28,998 18,412 0.0 0.0   Gross profit growth   0.0% 7.6% 17.6% 36.0% 8.7% -36.5% -100.0% 0.0%   Employees   8 9 10 11 13 15 0 0   Employee growth %   0.0% 12.5% 11.1% 10.0% 18.2% 15.4% -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)   36,399 44,959 59,253 84,430 121,120 108,914 92,283 92,283   Balance sheet change%   0.0% 23.5% 31.8% 42.5% 43.5% -10.1% -15.3% 0.0%   Added value   10,324.0 11,985.0 14,219.0 19,787.0 20,243.5 10,355.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   66.6% 71.9% 72.5% 74.2% 69.8% 56.2% 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 %   28.4% 29.5% 27.3% 27.5% 20.6% 10.6% 0.0% 0.0%   ROI %   28.4% 29.5% 27.3% 27.5% 21.5% 11.5% 0.0% 0.0%   ROE %   25.7% 26.1% 24.0% 26.0% 22.0% 10.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 69.2% 85.2% 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, %   0.0% 0.0% 0.0% 0.0% -219.0% -468.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 34.2% 7.2% 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 3.2 6.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.2 6.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 72,803.8 55,131.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 83,316.0 92,782.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,291 1,332 1,422 1,799 1,557 690 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,291 1,332 1,422 1,799 1,557 690 0 0   EBIT / employee   1,291 1,332 1,422 1,799 1,557 690 0 0   Net earnings / employee   997 1,037 1,102 1,400 1,268 631 0 0