Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANCOLL EJENDOMME 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.4% 1.3% 1.2% 1.3% 1.4% 8.5% 8.3%   Credit score (0-100)   83 79 79 80 79 76 29 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   201.8 57.0 129.8 223.6 130.7 67.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   139 148 132 153 142 142 0.0 0.0   EBITDA   128 148 132 153 142 142 0.0 0.0   EBIT   86.0 106 89.6 110 99.2 99.2 0.0 0.0   Pre-tax profit (PTP)   102.0 84.4 123.8 89.1 68.6 151.9 0.0 0.0   Net earnings   74.0 62.0 79.6 53.0 46.9 118.0 0.0 0.0   Pre-tax profit without non-rec. items   102 84.4 124 89.1 68.6 152 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   9,859 9,816 9,774 9,732 9,689 9,647 0.0 0.0   Shareholders equity total   10,642 10,255 10,335 10,388 10,435 10,553 10,428 10,428   Interest-bearing liabilities   0.0 27.0 0.0 0.0 0.0 0.1 0.0 0.0   Balance sheet total (assets)   11,003 10,676 10,772 10,850 10,943 11,089 10,428 10,428   Net Debt   -151 -315 -398 -173 -233 -347 -10,428 -10,428     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   139 148 132 153 142 142 0.0 0.0   Gross profit growth   -17.8% 6.5% -10.9% 15.7% -7.3% -0.0% -100.0% 0.0%   Employees   0 0 0 0 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   11,003 10,676 10,772 10,850 10,943 11,089 10,428 10,428   Balance sheet change%   0.9% -3.0% 0.9% 0.7% 0.9% 1.3% -6.0% 0.0%   Added value   128.0 148.0 131.9 152.7 141.6 141.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 -85 -85 -85 -85 -85 -9,647 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   61.9% 71.4% 67.9% 72.3% 70.1% 70.1% 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 %   0.9% 1.0% 1.2% 1.0% 0.9% 1.4% 0.0% 0.0%   ROI %   0.9% 1.0% 1.2% 1.0% 0.9% 1.4% 0.0% 0.0%   ROE %   0.7% 0.6% 0.8% 0.5% 0.5% 1.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   96.7% 96.1% 95.9% 95.7% 95.4% 95.2% 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, %   -118.0% -212.7% -301.8% -113.3% -164.7% -245.3% 0.0% 0.0%   Gearing %   0.0% 0.3% 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% 174.1% 6.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   22.9 5.5 12.6 21.8 13.2 19.7 0.0 0.0   Current Ratio   22.9 5.5 12.6 21.8 13.2 19.7 0.0 0.0   Cash and cash equivalent   151.0 341.9 398.2 173.0 233.2 347.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   592.0 291.1 424.4 384.2 527.7 672.4 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 71 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 71 71 0 0   EBIT / employee   0 0 0 0 50 50 0 0   Net earnings / employee   0 0 0 0 23 59 0 0