Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCAN COIN 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% 1.5% 2.6%   Bankruptcy risk   15.3% 7.7% 16.4% 8.4% 6.6% 6.9% 12.2% 9.7%   Credit score (0-100)   14 33 11 28 35 34 19 26   Credit rating   BB BB BB BB 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 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   8,474 8,240 2,865 1,381 866 332 0.0 0.0   EBITDA   -829 174 -2,985 1,339 45.1 332 0.0 0.0   EBIT   -836 88.2 -3,064 1,311 45.1 332 0.0 0.0   Pre-tax profit (PTP)   -858.8 59.8 -3,072.3 1,257.0 29.6 525.6 0.0 0.0   Net earnings   -1,251.9 389.8 -2,185.3 980.0 22.0 410.0 0.0 0.0   Pre-tax profit without non-rec. items   -859 59.8 -3,072 1,257 29.6 526 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   192 107 27.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,108 -719 -2,904 2,083 2,105 2,515 1,515 1,515   Interest-bearing liabilities   4,328 6,322 8,758 4,468 0.0 506 0.0 0.0   Balance sheet total (assets)   8,580 10,143 11,992 10,118 5,240 4,733 1,515 1,515   Net Debt   4,268 6,113 8,688 4,358 -730 -73.5 -1,515 -1,515     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   8,474 8,240 2,865 1,381 866 332 0.0 0.0   Gross profit growth   11.5% -2.8% -65.2% -51.8% -37.3% -61.7% -100.0% 0.0%   Employees   19 18 11 1 1 1 0 0   Employee growth %   0.0% -5.3% -38.9% -90.9% 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)   8,580 10,143 11,992 10,118 5,240 4,733 1,515 1,515   Balance sheet change%   29.3% 18.2% 18.2% -15.6% -48.2% -9.7% -68.0% 0.0%   Added value   -828.7 174.2 -2,984.9 1,338.9 72.8 332.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -172 -158 -55 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   -2.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -9.9% 1.1% -107.0% 95.0% 5.2% 100.0% 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 %   -10.2% 0.9% -23.8% 10.5% 1.3% 10.7% 0.0% 0.0%   ROI %   -28.7% 1.6% -38.5% 15.9% 2.2% 20.9% 0.0% 0.0%   ROE %   -28.7% 4.2% -19.7% 13.9% 1.1% 17.7% 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 %   -11.4% -6.6% -19.5% 20.6% 40.2% 53.1% 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, %   -515.0% 3,510.1% -291.0% 325.5% -1,618.1% -22.1% 0.0% 0.0%   Gearing %   -390.5% -879.6% -301.6% 214.5% 0.0% 20.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.5% 0.1% 0.8% 3.3% 3.7% 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   0.6 0.7 0.7 1.3 1.6 2.0 0.0 0.0   Current Ratio   0.8 0.9 0.8 1.4 1.7 2.1 0.0 0.0   Cash and cash equivalent   60.1 208.6 70.5 110.5 729.9 579.8 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   -1,540.0 -942.7 -2,681.0 2,694.5 2,105.1 2,515.1 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   -44 10 -271 1,339 73 332 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -44 10 -271 1,339 45 332 0 0   EBIT / employee   -44 5 -279 1,311 45 332 0 0   Net earnings / employee   -66 22 -199 980 22 410 0 0