Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDINAVIAN SCOUTING ApS 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   8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7%   Bankruptcy risk   18.1% 13.5% 8.3% 9.3% 10.6% 8.0% 18.0% 18.0%   Credit score (0-100)   9 17 28 26 22 31 8 8   Credit rating   B BB BB BB BB BB 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)  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   542 793 625 633 550 579 0.0 0.0   EBITDA   60.7 165 13.1 29.4 -55.5 -25.1 0.0 0.0   EBIT   60.7 165 13.1 29.4 -55.5 -25.1 0.0 0.0   Pre-tax profit (PTP)   56.9 160.1 6.7 23.5 -59.7 -34.0 0.0 0.0   Net earnings   41.6 124.3 3.9 17.3 -48.1 -28.5 0.0 0.0   Pre-tax profit without non-rec. items   56.9 160 6.7 23.5 -59.7 -34.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -11.8 113 59.9 77.2 29.1 0.6 -49.4 -49.4   Interest-bearing liabilities   27.1 5.9 56.8 70.6 60.1 98.9 49.4 49.4   Balance sheet total (assets)   36.3 202 164 172 130 237 0.0 0.0   Net Debt   25.3 -176 -103 -95.2 -55.0 -119 49.4 49.4     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   542 793 625 633 550 579 0.0 0.0   Gross profit growth   22.9% 46.4% -21.2% 1.3% -13.2% 5.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   36 202 164 172 130 237 0 0   Balance sheet change%   -44.1% 455.9% -19.0% 5.1% -24.4% 82.4% -100.0% 0.0%   Added value   60.7 165.2 13.1 29.4 -55.5 -25.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 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   1.0 2.0 3.0 4.0 -1.0 -2.0 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 (%)   11.2% 20.8% 2.1% 4.6% -10.1% -4.3% 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 %   72.9% 132.1% 7.2% 17.5% -36.5% -13.6% 0.0% 0.0%   ROI %   103.5% 227.1% 11.1% 22.2% -46.5% -26.5% 0.0% 0.0%   ROE %   82.1% 167.0% 4.5% 25.2% -90.5% -192.1% 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 %   -24.5% 55.7% 36.6% 44.9% 22.4% 0.2% -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, %   41.7% -106.6% -784.9% -324.0% 99.0% 475.0% 0.0% 0.0%   Gearing %   -229.5% 5.2% 94.8% 91.4% 206.5% 16,818.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 30.7% 20.5% 9.2% 7.0% 11.3% 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   0.8 2.3 1.6 1.8 1.3 1.0 0.0 0.0   Current Ratio   0.8 2.3 1.6 1.8 1.3 1.0 0.0 0.0   Cash and cash equivalent   1.7 182.0 159.6 165.8 115.1 218.1 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   -11.8 112.5 59.9 77.2 29.1 0.6 -24.7 -24.7   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   61 165 13 29 -56 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   61 165 13 29 -56 -25 0 0   EBIT / employee   61 165 13 29 -56 -25 0 0   Net earnings / employee   42 124 4 17 -48 -29 0 0