Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scanlabel 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% 1.5%   Bankruptcy risk   7.1% 6.7% 6.0% 2.8% 8.0% 18.2% 18.2% 17.9%   Credit score (0-100)   35 37 39 57 30 7 8 8   Credit rating   BBB BBB BBB BBB BB B B B   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   4,523 4,591 4,716 6,701 6,956 5,858 0.0 0.0   EBITDA   214 144 -216 935 44.2 -1,191 0.0 0.0   EBIT   81.9 4.4 -397 641 -200 -1,473 0.0 0.0   Pre-tax profit (PTP)   78.6 39.9 -371.4 654.1 -283.0 -1,703.9 0.0 0.0   Net earnings   49.5 28.2 -331.3 654.1 -283.0 -1,703.9 0.0 0.0   Pre-tax profit without non-rec. items   78.6 39.9 -371 654 -283 -1,704 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   527 538 477 372 550 468 0.0 0.0   Shareholders equity total   1,775 1,803 1,472 2,126 1,343 -361 -927 -927   Interest-bearing liabilities   572 1,417 771 984 1,988 2,555 991 991   Balance sheet total (assets)   3,861 4,613 4,037 4,899 5,840 5,477 64.4 64.4   Net Debt   555 1,396 756 969 1,976 2,537 991 991     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   4,523 4,591 4,716 6,701 6,956 5,858 0.0 0.0   Gross profit growth   0.0% 1.5% 2.7% 42.1% 3.8% -15.8% -100.0% 0.0%   Employees   11 0 0 0 0 11 0 0   Employee growth %   0.0% -100.0% 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)   3,861 4,613 4,037 4,899 5,840 5,477 64 64   Balance sheet change%   0.0% 19.5% -12.5% 21.3% 19.2% -6.2% -98.8% 0.0%   Added value   213.8 143.6 -216.0 935.4 95.1 -1,190.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   396 -128 -111 -398 2 -418 -552 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 -2.0 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 (%)   1.8% 0.1% -8.4% 9.6% -2.9% -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 %   3.1% 2.3% -7.6% 15.2% -2.5% -24.8% 0.0% 0.0%   ROI %   5.1% 3.4% -11.7% 24.8% -4.2% -49.3% 0.0% 0.0%   ROE %   2.8% 1.6% -20.2% 36.4% -16.3% -50.0% 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 %   46.0% 39.1% 37.0% 43.4% 23.1% -6.2% -93.5% -93.5%   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, %   259.6% 972.1% -349.8% 103.6% 4,467.7% -213.1% 0.0% 0.0%   Gearing %   32.2% 78.6% 52.4% 46.3% 148.0% -708.0% -106.9% -106.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.0% 5.6% 3.9% 3.0% 9.9% 11.1% 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 1.0 0.9 1.1 0.5 0.4 0.0 0.0   Current Ratio   1.6 1.4 1.3 1.7 1.2 0.8 0.0 0.0   Cash and cash equivalent   16.8 20.8 15.1 14.8 12.0 17.9 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   1,287.7 1,121.6 806.8 1,757.1 734.9 -847.0 -495.6 -495.6   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   19 0 0 0 0 -108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 0 0 0 0 -108 0 0   EBIT / employee   7 0 0 0 0 -134 0 0   Net earnings / employee   4 0 0 0 0 -155 0 0