Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANLUX PACKAGING 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% 1.9% 1.9%   Bankruptcy risk   1.2% 1.0% 1.9% 1.2% 1.7% 1.3% 6.6% 6.6%   Credit score (0-100)   85 87 70 81 73 78 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   421.7 1,110.1 5.4 655.6 21.4 237.4 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   14,833 20,337 17,342 20,611 19,412 22,002 0.0 0.0   EBITDA   2,576 5,804 2,425 5,227 -437 2,381 0.0 0.0   EBIT   2,011 5,196 1,891 4,624 -1,264 1,317 0.0 0.0   Pre-tax profit (PTP)   1,266.9 4,309.0 1,172.6 4,575.9 -1,294.0 435.6 0.0 0.0   Net earnings   962.8 3,290.4 873.9 3,488.8 -1,040.3 476.8 0.0 0.0   Pre-tax profit without non-rec. items   1,267 4,309 1,173 4,576 -1,294 436 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   1,338 965 1,978 1,951 4,518 4,199 0.0 0.0   Shareholders equity total   10,183 13,473 14,347 17,836 15,296 15,765 15,265 15,265   Interest-bearing liabilities   16,375 17,752 10,340 10,254 7,728 8,312 0.0 0.0   Balance sheet total (assets)   36,431 44,937 45,224 53,210 41,344 41,415 15,265 15,265   Net Debt   15,536 16,811 3,141 8,244 6,811 5,115 -15,265 -15,265     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   14,833 20,337 17,342 20,611 19,412 22,002 0.0 0.0   Gross profit growth   7.3% 37.1% -14.7% 18.8% -5.8% 13.3% -100.0% 0.0%   Employees   30 31 31 29 36 34 0 0   Employee growth %   7.1% 3.3% 0.0% -6.5% 24.1% -5.6% -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)   36,431 44,937 45,224 53,210 41,344 41,415 15,265 15,265   Balance sheet change%   15.2% 23.3% 0.6% 17.7% -22.3% 0.2% -63.1% 0.0%   Added value   2,576.0 5,804.3 2,424.8 5,226.9 -660.4 2,380.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -512 -981 479 -630 1,741 -1,383 -4,199 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 -1.0 1.0 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 (%)   13.6% 25.6% 10.9% 22.4% -6.5% 6.0% 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 %   7.6% 14.0% 5.6% 11.2% -0.6% 5.6% 0.0% 0.0%   ROI %   10.4% 19.7% 8.9% 20.0% -1.1% 9.8% 0.0% 0.0%   ROE %   9.9% 27.8% 6.3% 21.7% -6.3% 3.1% 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 %   28.0% 30.0% 31.7% 33.8% 37.1% 38.1% 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, %   603.1% 289.6% 129.5% 157.7% -1,557.5% 214.9% 0.0% 0.0%   Gearing %   160.8% 131.8% 72.1% 57.5% 50.5% 52.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 8.1% 9.8% 9.2% 11.3% 23.2% 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   1.0 1.1 1.1 1.1 0.9 0.8 0.0 0.0   Current Ratio   1.3 1.4 1.5 1.5 1.5 1.5 0.0 0.0   Cash and cash equivalent   839.2 940.9 7,198.9 2,010.4 917.6 3,196.8 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   8,914.8 12,489.5 13,546.0 17,055.2 11,858.3 12,538.1 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   86 187 78 180 -18 70 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 187 78 180 -12 70 0 0   EBIT / employee   67 168 61 159 -35 39 0 0   Net earnings / employee   32 106 28 120 -29 14 0 0