Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANPARTNERS INTERNATIONAL 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 1.0% 1.6% 1.2% 1.1% 2.1% 6.1% 5.6%   Credit score (0-100)   83 85 73 81 82 67 38 40   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   462.6 1,608.5 63.2 991.8 707.4 1.4 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   9,109 11,320 14,298 17,663 9,667 8,919 0.0 0.0   EBITDA   2,033 4,338 6,932 9,241 1,316 779 0.0 0.0   EBIT   2,033 4,321 6,850 9,168 1,243 700 0.0 0.0   Pre-tax profit (PTP)   5,801.1 7,554.3 15,655.9 18,704.7 2,295.5 101.3 0.0 0.0   Net earnings   5,365.9 6,660.2 14,173.4 16,495.9 1,884.1 -40.7 0.0 0.0   Pre-tax profit without non-rec. items   5,801 7,554 15,656 18,705 2,296 101 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   25.6 51.5 68.4 51.3 34.2 17.1 0.0 0.0   Shareholders equity total   17,083 23,413 25,740 41,349 17,923 17,502 14,682 14,682   Interest-bearing liabilities   5,108 6,437 5,736 9,877 7,970 7,560 0.0 0.0   Balance sheet total (assets)   26,851 38,586 38,869 64,032 28,100 27,032 14,682 14,682   Net Debt   -911 -4,977 1,241 2,986 6,079 5,781 -14,603 -14,603     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   9,109 11,320 14,298 17,663 9,667 8,919 0.0 0.0   Gross profit growth   23.6% 24.3% 26.3% 23.5% -45.3% -7.7% -100.0% 0.0%   Employees   11 10 11 11 11 11 0 0   Employee growth %   0.0% -9.1% 10.0% 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)   26,851 38,586 38,869 64,032 28,100 27,032 14,682 14,682   Balance sheet change%   55.6% 43.7% 0.7% 64.7% -56.1% -3.8% -45.7% 0.0%   Added value   2,032.5 4,338.4 6,932.0 9,241.2 1,316.1 778.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 81 88 -147 -147 -130 -17 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 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 (%)   22.3% 38.2% 47.9% 51.9% 12.9% 7.8% 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 %   26.8% 23.9% 42.0% 37.7% 6.8% 3.7% 0.0% 0.0%   ROI %   31.1% 30.0% 53.0% 46.8% 8.2% 4.0% 0.0% 0.0%   ROE %   37.2% 32.9% 57.7% 49.2% 6.4% -0.2% 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 %   63.6% 60.7% 66.2% 64.6% 63.8% 64.7% 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, %   -44.8% -114.7% 17.9% 32.3% 461.9% 742.4% 0.0% 0.0%   Gearing %   29.9% 27.5% 22.3% 23.9% 44.5% 43.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 4.8% 9.8% 8.8% 9.6% 11.9% 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   1.9 1.8 1.7 2.0 1.6 1.7 0.0 0.0   Current Ratio   1.9 1.8 1.7 2.0 1.6 1.7 0.0 0.0   Cash and cash equivalent   6,018.7 11,413.7 4,494.4 6,891.6 1,890.5 1,779.2 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   8,416.9 11,918.4 9,149.4 22,606.0 6,495.3 7,023.9 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   185 434 630 840 120 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   185 434 630 840 120 71 0 0   EBIT / employee   185 432 623 833 113 64 0 0   Net earnings / employee   488 666 1,288 1,500 171 -4 0 0