Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S-CONNECT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   2.9% 4.5% 1.4% 1.3% 1.1% 0.8% 9.3% 9.3%   Credit score (0-100)   60 48 79 78 84 90 26 26   Credit rating   BBB BBB A A A AA BB BB   Credit limit (kDKK)   0.0 0.0 20.4 32.1 223.6 536.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,290 917 1,740 2,420 3,109 3,716 0.0 0.0   EBITDA   127 33.1 715 1,181 1,334 1,635 0.0 0.0   EBIT   127 33.1 715 1,181 1,334 1,635 0.0 0.0   Pre-tax profit (PTP)   91.8 -15.3 668.7 1,135.3 1,261.1 1,578.0 0.0 0.0   Net earnings   87.7 -10.6 521.3 885.5 983.7 1,232.1 0.0 0.0   Pre-tax profit without non-rec. items   91.8 -15.3 669 1,135 1,261 1,578 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   600 290 811 1,696 2,180 3,412 2,887 2,887   Interest-bearing liabilities   528 743 609 733 1,284 840 0.0 0.0   Balance sheet total (assets)   2,361 3,075 2,394 5,136 6,896 7,128 2,887 2,887   Net Debt   -94.4 -1,344 -565 -48.4 -2,736 -2,358 -2,887 -2,887     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,290 917 1,740 2,420 3,109 3,716 0.0 0.0   Gross profit growth   0.8% -29.0% 89.8% 39.1% 28.5% 19.5% -100.0% 0.0%   Employees   3 2 2 3 3 3 0 0   Employee growth %   -25.0% -33.3% 0.0% 50.0% 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)   2,361 3,075 2,394 5,136 6,896 7,128 2,887 2,887   Balance sheet change%   19.3% 30.2% -22.1% 114.5% 34.3% 3.4% -59.5% 0.0%   Added value   126.9 33.1 715.2 1,181.5 1,334.3 1,634.6 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   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   9.8% 3.6% 41.1% 48.8% 42.9% 44.0% 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 %   5.8% 1.2% 26.2% 31.4% 22.3% 23.5% 0.0% 0.0%   ROI %   11.5% 3.1% 58.3% 61.4% 45.5% 42.7% 0.0% 0.0%   ROE %   15.8% -2.4% 94.8% 70.6% 50.8% 44.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   25.4% 9.4% 33.9% 33.0% 31.6% 47.9% 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, %   -74.4% -4,063.9% -79.0% -4.1% -205.1% -144.2% 0.0% 0.0%   Gearing %   87.9% 256.7% 75.1% 43.2% 58.9% 24.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 7.6% 6.9% 6.9% 8.0% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 0.9 1.1 1.2 1.3 1.7 0.0 0.0   Current Ratio   1.3 1.1 1.5 1.5 1.5 1.9 0.0 0.0   Cash and cash equivalent   621.9 2,087.1 1,174.1 781.6 4,019.9 3,197.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   575.6 265.1 786.4 1,671.9 2,151.6 3,383.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   42 17 358 394 445 545 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 17 358 394 445 545 0 0   EBIT / employee   42 17 358 394 445 545 0 0   Net earnings / employee   29 -5 261 295 328 411 0 0