Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANVOGN ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.6% 0.7% 0.4% 0.4% 1.6% 9.5% 9.3%   Credit score (0-100)   0 98 95 99 100 71 26 26   Credit rating   N/A AA AA AAA AAA A BB BB   Credit limit (kDKK)   0.0 5,279.7 4,590.8 6,837.3 6,653.9 116.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 37,252 36,482 57,398 85,486 63,928 0.0 0.0   EBITDA   0.0 5,365 1,608 9,791 10,178 -2,131 0.0 0.0   EBIT   0.0 4,033 119 8,464 8,974 -3,837 0.0 0.0   Pre-tax profit (PTP)   0.0 3,892.0 245.0 8,163.0 5,712.0 -5,676.0 0.0 0.0   Net earnings   0.0 3,033.0 188.0 6,319.0 3,795.0 -4,593.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,892 245 8,163 5,712 -5,676 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 10,065 9,062 9,173 9,489 9,072 0.0 0.0   Shareholders equity total   0.0 40,239 39,427 44,746 45,015 39,781 34,781 34,781   Interest-bearing liabilities   0.0 24.0 28.0 84.0 4,856 28,077 0.0 0.0   Balance sheet total (assets)   0.0 51,672 56,665 73,333 73,124 76,819 34,781 34,781   Net Debt   0.0 -8,893 -3,633 -16,980 4,846 28,050 -34,781 -34,781     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e 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   0.0 37,252 36,482 57,398 85,486 63,928 0.0 0.0   Gross profit growth   0.0% 0.0% -2.1% 57.3% 48.9% -25.2% -100.0% 0.0%   Employees   0 70 76 91 115 110 0 0   Employee growth %   0.0% 0.0% 8.6% 19.7% 26.4% -4.3% -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)   0 51,672 56,665 73,333 73,124 76,819 34,781 34,781   Balance sheet change%   0.0% 0.0% 9.7% 29.4% -0.3% 5.1% -54.7% 0.0%   Added value   0.0 5,365.0 1,608.0 9,791.0 10,301.0 -2,131.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 9,133 -2,692 -1,149 -704 -1,963 -9,683 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e 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 (%)   0.0% 10.8% 0.3% 14.7% 10.5% -6.0% 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 %   0.0% 7.8% 0.6% 13.0% 8.4% -5.8% 0.0% 0.0%   ROI %   0.0% 10.0% 0.8% 19.4% 12.8% -7.3% 0.0% 0.0%   ROE %   0.0% 7.5% 0.5% 15.0% 8.5% -10.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 78.5% 69.6% 61.0% 61.8% 52.0% 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, %   0.0% -165.8% -225.9% -173.4% 47.6% -1,316.3% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.1% 0.2% 10.8% 70.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,175.0% 276.9% 542.9% 16.8% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 1.1 1.2 0.8 0.5 0.0 0.0   Current Ratio   0.0 3.7 3.3 2.2 2.2 1.7 0.0 0.0   Cash and cash equivalent   0.0 8,917.0 3,661.0 17,064.0 10.0 27.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e 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   0.0 29,920.0 33,041.0 34,582.0 32,042.0 24,517.0 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  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 77 21 108 90 -19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 77 21 108 89 -19 0 0   EBIT / employee   0 58 2 93 78 -35 0 0   Net earnings / employee   0 43 2 69 33 -42 0 0