Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDI PARTS 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   4.0% 4.7% 10.2% 5.7% 5.6% 6.9% 9.5% 9.2%   Credit score (0-100)   51 47 24 39 40 34 26 27   Credit rating   BBB BBB BB BBB BBB BBB BB BB   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)  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   999 734 438 819 768 625 0.0 0.0   EBITDA   450 213 -104 278 228 87.8 0.0 0.0   EBIT   450 213 -104 278 228 87.8 0.0 0.0   Pre-tax profit (PTP)   442.0 200.0 -122.0 267.2 217.3 118.3 0.0 0.0   Net earnings   344.0 156.0 -95.0 208.2 169.3 92.3 0.0 0.0   Pre-tax profit without non-rec. items   442 200 -122 267 217 118 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   2,133 1,989 1,794 2,003 1,972 1,864 1,539 1,539   Interest-bearing liabilities   0.0 0.0 0.0 5.9 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,354 2,173 1,962 2,293 2,462 2,030 1,539 1,539   Net Debt   -1,489 -1,546 -610 -336 -409 -146 -1,539 -1,539     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   999 734 438 819 768 625 0.0 0.0   Gross profit growth   2.8% -26.5% -40.3% 87.1% -6.3% -18.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   2,354 2,173 1,962 2,293 2,462 2,030 1,539 1,539   Balance sheet change%   2.3% -7.7% -9.7% 16.9% 7.4% -17.6% -24.2% 0.0%   Added value   450.0 213.0 -104.0 277.6 228.1 87.8 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 -1.0 1.0 2.0 3.0 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 (%)   45.0% 29.0% -23.7% 33.9% 29.7% 14.0% 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 %   19.4% 9.5% -5.0% 13.1% 9.8% 5.6% 0.0% 0.0%   ROI %   21.4% 10.4% -5.5% 14.7% 11.7% 6.6% 0.0% 0.0%   ROE %   16.3% 7.6% -5.0% 11.0% 8.5% 4.8% 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 %   90.6% 91.5% 91.4% 87.3% 91.7% 91.8% 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, %   -330.9% -725.8% 586.5% -121.0% -179.1% -166.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 409.3% 500.2% 0.0% 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   8.9 9.7 9.3 7.9 13.1 11.4 0.0 0.0   Current Ratio   10.7 11.8 11.7 9.9 5.6 14.5 0.0 0.0   Cash and cash equivalent   1,489.0 1,546.0 610.0 341.8 408.5 146.1 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   2,133.0 1,989.0 1,794.0 2,061.6 2,019.9 1,890.2 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 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   450 213 -104 278 228 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   450 213 -104 278 228 88 0 0   EBIT / employee   450 213 -104 278 228 88 0 0   Net earnings / employee   344 156 -95 208 169 92 0 0