Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

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

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.5% 1.2% 4.8% 7.2% 2.3% 0.9% 11.0% 11.0%   Credit score (0-100)   43 83 45 32 64 88 22 22   Credit rating   BBB A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 201.7 0.0 0.0 0.2 833.0 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 0 0 0 0   Gross profit   10,875 12,083 11,426 10,279 16,929 17,782 0.0 0.0   EBITDA   1,159 2,441 338 573 3,400 2,534 0.0 0.0   EBIT   984 2,207 17.8 285 3,092 2,209 0.0 0.0   Pre-tax profit (PTP)   1,236.6 3,036.3 11.5 67.3 4,519.8 2,340.1 0.0 0.0   Net earnings   1,017.6 2,547.0 18.0 7.8 3,863.5 1,913.3 0.0 0.0   Pre-tax profit without non-rec. items   1,237 3,036 11.5 67.3 4,520 2,340 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   608 634 716 453 623 964 0.0 0.0   Shareholders equity total   3,090 4,814 3,832 3,589 6,853 6,816 4,697 4,697   Interest-bearing liabilities   6,260 6,091 7,547 7,732 8,365 9,464 0.0 0.0   Balance sheet total (assets)   17,403 18,613 21,854 27,503 32,431 29,788 4,697 4,697   Net Debt   6,253 6,091 7,529 7,732 8,365 9,283 -4,697 -4,697     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 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   10,875 12,083 11,426 10,279 16,929 17,782 0.0 0.0   Gross profit growth   -8.6% 11.1% -5.4% -10.0% 64.7% 5.0% -100.0% 0.0%   Employees   17 16 16 18 22 23 0 0   Employee growth %   6.3% -5.9% 0.0% 12.5% 22.2% 4.5% -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)   17,403 18,613 21,854 27,503 32,431 29,788 4,697 4,697   Balance sheet change%   25.9% 7.0% 17.4% 25.8% 17.9% -8.1% -84.2% 0.0%   Added value   1,158.9 2,440.7 337.6 573.5 3,380.6 2,533.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   247 -103 -144 -751 -139 16 -964 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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% 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 (%)   9.0% 18.3% 0.2% 2.8% 18.3% 12.4% 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 %   9.6% 18.0% 1.1% 0.6% 16.5% 10.5% 0.0% 0.0%   ROI %   17.1% 30.1% 1.9% 1.2% 32.9% 18.5% 0.0% 0.0%   ROE %   32.0% 64.5% 0.4% 0.2% 74.0% 28.0% 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 %   17.8% 25.9% 17.5% 13.1% 21.1% 22.9% 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, %   539.5% 249.6% 2,230.5% 1,348.2% 246.0% 366.4% 0.0% 0.0%   Gearing %   202.6% 126.5% 197.0% 215.4% 122.1% 138.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 3.3% 3.2% 1.1% 5.4% 10.3% 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   1.2 1.1 1.2 1.2 1.2 1.2 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   6.7 0.0 18.0 0.0 0.0 180.1 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 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   2,478.2 3,235.2 4,839.0 5,459.8 5,627.7 5,922.8 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 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 0 0 0 0   Added value / employee   68 153 21 32 154 110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 153 21 32 155 110 0 0   EBIT / employee   58 138 1 16 141 96 0 0   Net earnings / employee   60 159 1 0 176 83 0 0