Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURONETE SCANDINAVIA 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.2% 2.3% 2.5% 2.4% 2.2% 3.1% 8.4% 8.2%   Credit score (0-100)   67 64 61 63 65 57 29 30   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.4 0.3 0.1 0.1 0.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,200 4,450 4,873 5,968 5,609 2,924 0.0 0.0   EBITDA   2,132 2,262 2,722 3,697 3,273 555 0.0 0.0   EBIT   2,125 2,251 2,714 3,691 3,263 539 0.0 0.0   Pre-tax profit (PTP)   2,120.7 2,220.1 2,685.2 3,666.6 3,244.8 540.3 0.0 0.0   Net earnings   1,652.0 1,729.3 2,090.8 2,856.0 2,524.7 418.9 0.0 0.0   Pre-tax profit without non-rec. items   2,121 2,220 2,685 3,667 3,245 540 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8.7 21.3 12.8 6.7 47.9 32.4 0.0 0.0   Shareholders equity total   10,532 11,262 11,853 12,708 13,233 11,652 9,152 9,152   Interest-bearing liabilities   5,300 5,448 3,976 5,807 3,263 2,448 0.0 0.0   Balance sheet total (assets)   18,282 20,449 17,322 20,660 18,657 15,314 9,152 9,152   Net Debt   -382 -4,017 -1,835 3,325 -1,622 -1,436 -9,152 -9,152     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,200 4,450 4,873 5,968 5,609 2,924 0.0 0.0   Gross profit growth   31.0% 5.9% 9.5% 22.5% -6.0% -47.9% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   18,282 20,449 17,322 20,660 18,657 15,314 9,152 9,152   Balance sheet change%   6.9% 11.9% -15.3% 19.3% -9.7% -17.9% -40.2% 0.0%   Added value   2,131.7 2,261.8 2,722.2 3,697.3 3,268.8 554.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 2 -17 -12 31 -31 -32 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   50.6% 50.6% 55.7% 61.9% 58.2% 18.4% 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 %   12.0% 11.6% 14.4% 19.4% 16.6% 3.2% 0.0% 0.0%   ROI %   13.9% 13.8% 16.7% 21.5% 18.7% 3.6% 0.0% 0.0%   ROE %   17.0% 15.9% 18.1% 23.3% 19.5% 3.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   57.6% 55.1% 68.4% 61.5% 70.9% 76.1% 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, %   -17.9% -177.6% -67.4% 89.9% -49.6% -258.7% 0.0% 0.0%   Gearing %   50.3% 48.4% 33.5% 45.7% 24.7% 21.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.6% 0.7% 0.5% 0.5% 0.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 1.6 1.9 1.8 2.1 2.4 0.0 0.0   Current Ratio   2.4 2.2 3.2 2.6 3.4 4.2 0.0 0.0   Cash and cash equivalent   5,682.3 9,465.5 5,810.8 2,481.9 4,885.6 3,883.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   10,523.7 11,240.4 11,842.6 12,701.7 13,185.3 11,619.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   711 754 907 1,232 1,090 185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   711 754 907 1,232 1,091 185 0 0   EBIT / employee   708 750 905 1,230 1,088 180 0 0   Net earnings / employee   551 576 697 952 842 140 0 0