Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANKAB NORDIC A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 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% 1.3% 1.3%   Bankruptcy risk   0.4% 29.4% 0.0% 0.0% 0.6% 0.6% 6.9% 6.8%   Credit score (0-100)   100 2 0 0 97 95 35 35   Credit rating   AAA C N/A N/A AA AA BBB BBB   Credit limit (mDKK)   10.4 0.0 0.0 0.0 22.4 28.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 411 411 411   Gross profit   45.4 0.0 0.0 0.0 85.5 82.8 0.0 0.0   EBITDA   28.0 0.0 0.0 0.0 63.0 57.1 0.0 0.0   EBIT   25.9 0.0 0.0 0.0 61.0 55.0 0.0 0.0   Pre-tax profit (PTP)   28.4 0.0 0.0 0.0 79.2 75.6 0.0 0.0   Net earnings   22.7 0.0 0.0 0.0 65.6 64.1 0.0 0.0   Pre-tax profit without non-rec. items   28.4 0.0 0.0 0.0 79.2 75.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   23.9 0.0 0.0 0.0 22.9 39.8 0.0 0.0   Shareholders equity total   81.5 0.0 0.0 0.0 187 250 171 171   Interest-bearing liabilities   0.0 0.0 0.0 0.0 54.9 53.5 0.0 0.0   Balance sheet total (assets)   120 0.0 0.0 0.0 262 325 171 171   Net Debt   -5.5 0.0 0.0 0.0 50.2 38.9 -171 -171     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 411 411 411   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   45.4 0.0 0.0 0.0 85.5 82.8 0.0 0.0   Gross profit growth   19.6% -100.0% 0.0% 0.0% 0.0% -3.2% -100.0% 0.0%   Employees   32 0 0 0 32 49 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 53.1% -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)   120 0 0 0 262 325 171 171   Balance sheet change%   16.2% -100.0% 0.0% 0.0% 0.0% 24.0% -47.3% 0.0%   Added value   28.0 0.0 0.0 0.0 61.0 57.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 13.9% 0.0% 0.0%   Investments   0 -24 0 0 21 15 -40 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 13.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 13.4% 0.0% 0.0%   EBIT to gross profit (%)   56.9% 0.0% 0.0% 0.0% 71.3% 66.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 15.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 16.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 18.4% 0.0% 0.0%   ROA %   25.5% 0.0% 0.0% 0.0% 30.2% 25.8% 0.0% 0.0%   ROI %   33.3% 0.0% 0.0% 0.0% 32.7% 27.7% 0.0% 0.0%   ROE %   29.2% 0.0% 0.0% 0.0% 35.1% 29.3% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   67.8% 0.0% 0.0% 0.0% 71.2% 76.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 18.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 14.6% -41.7% -41.7%   Net int. bear. debt to EBITDA, %   -19.8% 0.0% 0.0% 0.0% 79.7% 68.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 29.4% 21.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.0% 0.0% 0.0% 0.2% 0.2% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.5 0.0 0.0 0.0 0.4 0.8 0.0 0.0   Current Ratio   2.3 0.0 0.0 0.0 2.1 2.5 0.0 0.0   Cash and cash equivalent   5.5 0.0 0.0 0.0 4.7 14.6 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 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 0.0 634.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 44.8% 41.7% 41.7%   Net working capital   50.0 0.0 0.0 0.0 83.1 109.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 26.7% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 8 0 0   Added value / employee   1 0 0 0 2 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 0 0 0 2 1 0 0   EBIT / employee   1 0 0 0 2 1 0 0   Net earnings / employee   1 0 0 0 2 1 0 0