Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SC TECH 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   6.9% 8.4% 8.5% 7.1% 7.3% 3.1% 11.3% 11.0%   Credit score (0-100)   36 29 28 33 32 57 22 22   Credit rating   BBB BB BB BBB BBB BBB BB BB   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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   394 649 837 911 2,218 1,671 0.0 0.0   EBITDA   -381 34.1 233 198 1,479 424 0.0 0.0   EBIT   -381 34.1 233 198 1,479 424 0.0 0.0   Pre-tax profit (PTP)   -375.2 21.4 227.4 190.0 1,493.0 415.5 0.0 0.0   Net earnings   -297.6 11.7 172.0 124.0 1,154.0 316.0 0.0 0.0   Pre-tax profit without non-rec. items   -375 21.4 227 190 1,493 416 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 17.0 17.0 0.0 0.0   Shareholders equity total   205 216 388 399 1,439 1,155 830 830   Interest-bearing liabilities   27.4 0.0 1.4 2.0 1.0 602 0.0 0.0   Balance sheet total (assets)   790 672 497 606 2,096 2,892 830 830   Net Debt   27.4 -237 -231 -309 -524 -889 -830 -830     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   394 649 837 911 2,218 1,671 0.0 0.0   Gross profit growth   -76.8% 64.7% 28.9% 8.8% 143.5% -24.7% -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)   790 672 497 606 2,096 2,892 830 830   Balance sheet change%   -53.8% -14.9% -26.0% 22.0% 245.9% 38.0% -71.3% 0.0%   Added value   -381.4 34.1 232.7 198.0 1,479.0 423.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 17 0 -17 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -96.7% 5.2% 27.8% 21.7% 66.7% 25.4% 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 %   -29.6% 4.7% 39.8% 35.9% 111.3% 17.5% 0.0% 0.0%   ROI %   -69.6% 15.4% 76.8% 50.1% 162.6% 27.3% 0.0% 0.0%   ROE %   -59.1% 5.6% 56.9% 31.5% 125.6% 24.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   25.9% 32.2% 78.1% 65.8% 68.7% 40.0% 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, %   -7.2% -696.0% -99.3% -156.1% -35.4% -209.8% 0.0% 0.0%   Gearing %   13.4% 0.0% 0.4% 0.5% 0.1% 52.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.6% 95.8% 742.2% 466.2% 666.7% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 1.5 4.6 2.9 3.2 1.7 0.0 0.0   Current Ratio   1.3 1.5 4.6 2.9 3.2 1.7 0.0 0.0   Cash and cash equivalent   0.0 237.3 232.4 311.0 525.0 1,491.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   204.6 216.3 388.3 399.0 1,430.0 1,138.4 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -381 34 233 198 1,479 424 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -381 34 233 198 1,479 424 0 0   EBIT / employee   -381 34 233 198 1,479 424 0 0   Net earnings / employee   -298 12 172 124 1,154 316 0 0