Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scandinavian Shopping Center Partners ApS 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   14.0% 2.4% 1.4% 3.3% 4.5% 12.0% 20.3% 20.3%   Credit score (0-100)   17 64 78 53 46 19 5 5   Credit rating   BB BBB A BBB BBB BB B B   Credit limit (kDKK)   -0.0 0.0 29.7 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 4,009 11,230 11,230 11,230   Gross profit   -860 6,446 3,498 2,395 3,101 6,223 0.0 0.0   EBITDA   -1,620 2,967 181 -4,948 -3,917 517 0.0 0.0   EBIT   -1,620 2,967 181 -4,953 -3,934 500 0.0 0.0   Pre-tax profit (PTP)   -2,306.8 2,369.3 3,028.9 198.5 -1,880.5 -14,058.7 0.0 0.0   Net earnings   -1,929.7 1,817.0 2,986.4 198.5 -1,880.5 -14,058.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,307 2,369 3,029 198 -1,880 -14,059 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   0.0 0.0 0.0 45.8 29.2 12.5 0.0 0.0   Shareholders equity total   -1,556 261 3,248 3,901 4,412 -9,647 -15,800 -15,800   Interest-bearing liabilities   2,366 8,830 8,047 5,904 6,384 6,519 15,800 15,800   Balance sheet total (assets)   952 9,594 12,956 20,321 26,684 16,285 0.0 0.0   Net Debt   2,178 8,340 7,101 5,668 6,008 5,423 15,800 15,800     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 4,009 11,230 11,230 11,230   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 180.1% 0.0% 0.0%   Gross profit   -860 6,446 3,498 2,395 3,101 6,223 0.0 0.0   Gross profit growth   0.0% 0.0% -45.7% -31.5% 29.5% 100.7% -100.0% 0.0%   Employees   1 2 3 4 4 3 0 0   Employee growth %   0.0% 100.0% 50.0% 33.3% 0.0% -25.0% -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)   952 9,594 12,956 20,321 26,684 16,285 0 0   Balance sheet change%   -92.6% 907.5% 35.0% 56.9% 31.3% -39.0% -100.0% 0.0%   Added value   -1,620.4 2,967.1 181.0 -4,948.3 -3,929.6 516.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -98.0% 4.6% 0.0% 0.0%   Investments   0 0 0 42 -33 -33 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 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% -97.7% 4.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -98.1% 4.5% 0.0% 0.0%   EBIT to gross profit (%)   188.5% 46.0% 5.2% -206.8% -126.9% 8.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -46.9% -125.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -46.5% -125.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -46.9% -125.2% 0.0% 0.0%   ROA %   -21.1% 76.4% 33.7% 15.9% -2.3% -44.9% 0.0% 0.0%   ROI %   -83.0% 80.7% 37.3% 25.1% -5.3% -136.6% 0.0% 0.0%   ROE %   -291.0% 299.4% 170.2% 5.6% -45.2% -135.9% 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 %   -62.0% 2.7% 25.1% 19.2% 16.5% -37.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 555.6% 230.9% 140.7% 140.7%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 546.3% 221.2% 140.7% 140.7%   Net int. bear. debt to EBITDA, %   -134.4% 281.1% 3,922.8% -114.5% -153.4% 1,049.1% 0.0% 0.0%   Gearing %   -152.1% 3,378.0% 247.8% 151.3% 144.7% -67.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.5% 40.3% 9.2% 35.1% 21.8% 34.6% 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   0.4 0.1 0.1 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.4 0.1 0.1 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   188.0 490.3 945.9 235.9 375.3 1,096.3 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 15.6 16.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 5.1 9.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 18.9% 15.2% 0.0% 0.0%   Net working capital   -1,555.6 -8,836.5 -8,737.7 -8,329.0 -8,994.5 -8,066.2 -7,900.0 -7,900.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -224.4% -71.8% -70.3% -70.3%   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 1,002 3,743 0 0   Added value / employee   -1,620 1,484 60 -1,237 -982 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,620 1,484 60 -1,237 -979 172 0 0   EBIT / employee   -1,620 1,484 60 -1,238 -983 167 0 0   Net earnings / employee   -1,930 908 995 50 -470 -4,686 0 0