Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INTER-SCAN AIRFREIGHT 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   2.2% 1.9% 1.8% 1.6% 1.3% 0.8% 9.0% 9.0%   Credit score (0-100)   67 71 71 73 78 90 27 27   Credit rating   BBB A A A A AA BB BB   Credit limit (kDKK)   0.2 2.0 3.8 15.3 132.2 1,330.9 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   10,280 14,577 14,751 17,660 19,906 20,805 0.0 0.0   EBITDA   2,338 3,115 2,487 3,300 4,256 5,304 0.0 0.0   EBIT   2,072 2,849 2,221 3,251 4,195 5,243 0.0 0.0   Pre-tax profit (PTP)   2,050.0 2,822.4 2,096.4 3,195.5 4,174.8 5,291.9 0.0 0.0   Net earnings   1,580.0 2,178.8 1,621.5 2,478.1 3,242.1 4,109.7 0.0 0.0   Pre-tax profit without non-rec. items   2,050 2,822 2,096 3,195 4,175 5,292 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   361 295 219 702 1,141 1,081 0.0 0.0   Shareholders equity total   2,466 3,145 2,667 5,145 5,987 6,897 2,297 2,297   Interest-bearing liabilities   812 2,850 2,727 1,111 841 298 0.0 0.0   Balance sheet total (assets)   11,248 15,771 16,628 19,085 20,554 18,453 2,297 2,297   Net Debt   -1,147 -425 -3,322 -462 -1,688 -5,341 -2,297 -2,297     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   10,280 14,577 14,751 17,660 19,906 20,805 0.0 0.0   Gross profit growth   7.1% 41.8% 1.2% 19.7% 12.7% 4.5% -100.0% 0.0%   Employees   18 23 22 21 21 23 0 0   Employee growth %   -5.3% 27.8% -4.3% -4.5% 0.0% 9.5% -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)   11,248 15,771 16,628 19,085 20,554 18,453 2,297 2,297   Balance sheet change%   8.7% 40.2% 5.4% 14.8% 7.7% -10.2% -87.6% 0.0%   Added value   2,338.0 3,115.1 2,487.4 3,299.6 4,243.3 5,303.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -532 -532 -543 435 378 -121 -1,081 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 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 (%)   20.2% 19.5% 15.1% 18.4% 21.1% 25.2% 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 %   19.3% 21.2% 13.7% 18.2% 21.2% 27.3% 0.0% 0.0%   ROI %   54.0% 58.1% 34.2% 46.5% 58.6% 75.3% 0.0% 0.0%   ROE %   84.2% 77.7% 55.8% 63.5% 58.3% 63.8% 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 %   21.9% 19.9% 16.0% 27.0% 29.1% 37.4% 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, %   -49.1% -13.6% -133.6% -14.0% -39.7% -100.7% 0.0% 0.0%   Gearing %   32.9% 90.6% 102.2% 21.6% 14.1% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.1% 4.5% 3.0% 2.1% 6.5% 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   1.2 1.2 1.3 1.4 1.4 1.6 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.4 1.4 1.6 0.0 0.0   Cash and cash equivalent   1,959.0 3,275.0 6,048.4 1,572.6 2,528.9 5,639.3 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   1,491.2 2,785.5 3,275.6 5,272.7 5,872.4 6,616.2 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   130 135 113 157 202 231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 135 113 157 203 231 0 0   EBIT / employee   115 124 101 155 200 228 0 0   Net earnings / employee   88 95 74 118 154 179 0 0