Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCAN - IT HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.4%   Bankruptcy risk   4.6% 5.5% 5.7% 5.0% 3.7% 1.6% 8.6% 7.0%   Credit score (0-100)   47 42 40 42 51 74 29 35   Credit rating   BBB BBB BBB BBB BBB A BB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 16.8 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   330 660 2,115 2,784 1,680 1,367 1,367 1,367   Gross profit   142 417 2,055 2,437 1,296 1,127 0.0 0.0   EBITDA   142 417 500 833 405 142 0.0 0.0   EBIT   -180 -228 -146 187 81.0 66.0 0.0 0.0   Pre-tax profit (PTP)   -173.0 -244.0 -172.0 170.0 71.0 9,882.0 0.0 0.0   Net earnings   -135.0 -191.0 -134.0 133.0 55.0 9,817.0 0.0 0.0   Pre-tax profit without non-rec. items   -173 -244 -172 170 71.0 9,882 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   2,252 1,616 970 324 0.0 2,633 0.0 0.0   Shareholders equity total   238 47.0 -87.0 46.0 1,901 6,718 6,218 6,218   Interest-bearing liabilities   2,627 2,796 4,171 2,362 218 107 0.0 0.0   Balance sheet total (assets)   2,901 2,950 4,387 2,611 2,332 6,968 6,218 6,218   Net Debt   2,380 2,691 4,131 1,700 142 -547 -6,218 -6,218     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   330 660 2,115 2,784 1,680 1,367 1,367 1,367   Net sales growth   0.0% 100.0% 220.5% 31.6% -39.7% -18.6% 0.0% 0.0%   Gross profit   142 417 2,055 2,437 1,296 1,127 0.0 0.0   Gross profit growth   0.0% 193.7% 392.8% 18.6% -46.8% -13.0% -100.0% 0.0%   Employees   0 0 0 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   2,901 2,950 4,387 2,611 2,332 6,968 6,218 6,218   Balance sheet change%   641.9% 1.7% 48.7% -40.5% -10.7% 198.8% -10.8% 0.0%   Added value   142.0 417.0 500.0 833.0 727.0 142.0 0.0 0.0   Added value %   43.0% 63.2% 23.6% 29.9% 43.3% 10.4% 0.0% 0.0%   Investments   1,930 -1,281 -1,292 -1,292 -648 2,557 -2,633 0   Net sales trend   0.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 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 %   43.0% 63.2% 23.6% 29.9% 24.1% 10.4% 0.0% 0.0%   EBIT %   -54.5% -34.5% -6.9% 6.7% 4.8% 4.8% 0.0% 0.0%   EBIT to gross profit (%)   -126.8% -54.7% -7.1% 7.7% 6.3% 5.9% 0.0% 0.0%   Net Earnings %   -40.9% -28.9% -6.3% 4.8% 3.3% 718.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   56.7% 68.8% 24.2% 28.0% 22.6% 723.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -52.4% -37.0% -8.1% 6.1% 4.2% 722.9% 0.0% 0.0%   ROA %   -10.0% -7.7% -3.9% 5.4% 3.7% 212.5% 0.0% 0.0%   ROI %   -10.1% -7.9% -4.1% 5.9% 4.1% 221.0% 0.0% 0.0%   ROE %   -44.2% -134.0% -6.0% 6.0% 5.6% 227.8% 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 %   8.2% 1.6% -1.9% 1.8% 81.5% 96.4% 100.0% 100.0%   Relative indebtedness %   807.0% 439.8% 211.5% 92.1% 25.7% 18.3% 0.0% 0.0%   Relative net indebtedness %   732.0% 423.9% 209.6% 68.4% 21.1% -29.6% -454.9% -454.9%   Net int. bear. debt to EBITDA, %   1,675.7% 645.2% 826.2% 204.1% 35.1% -385.2% 0.0% 0.0%   Gearing %   1,103.8% 5,948.9% -4,794.3% 5,134.8% 11.5% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 0.7% 0.8% 0.7% 1.6% 0.6% 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   0.2 0.4 0.7 0.8 4.1 15.8 0.0 0.0   Current Ratio   0.2 0.4 0.7 0.8 4.1 15.8 0.0 0.0   Cash and cash equivalent   247.5 105.5 40.0 662.0 76.0 654.0 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)   34.9 28.5 121.7 25.2 44.7 51.7 0.0 0.0   Current assets / Net sales %   175.0% 169.8% 144.8% 69.4% 104.9% 288.1% 454.9% 454.9%   Net working capital   -2,085.5 -1,782.5 -1,412.0 -634.0 1,332.0 3,688.0 0.0 0.0   Net working capital %   -632.0% -270.1% -66.8% -22.8% 79.3% 269.8% 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 1,392 1,680 1,367 0 0   Added value / employee   0 0 0 417 727 142 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 417 405 142 0 0   EBIT / employee   0 0 0 94 81 66 0 0   Net earnings / employee   0 0 0 67 55 9,817 0 0