Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scan Logistics 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.5% 8.3% 4.2% 2.9% 1.9% 2.0% 10.9% 10.9%   Credit score (0-100)   20 29 47 58 69 68 22 22   Credit rating   BB BB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.7 0.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,008 2,090 3,286 7,305 6,866 7,416 0.0 0.0   EBITDA   788 1,337 2,381 6,119 5,671 6,321 0.0 0.0   EBIT   436 593 1,332 4,065 1,848 2,054 0.0 0.0   Pre-tax profit (PTP)   376.1 589.5 1,394.3 4,014.3 1,259.6 1,222.6 0.0 0.0   Net earnings   289.9 454.9 1,070.5 3,117.2 967.2 949.5 0.0 0.0   Pre-tax profit without non-rec. items   376 589 1,394 4,014 1,260 1,223 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   834 3,321 6,026 12,618 20,762 21,042 0.0 0.0   Shareholders equity total   340 1,013 2,084 5,146 3,613 4,563 4,513 4,513   Interest-bearing liabilities   561 1,372 2,135 3,072 8,601 9,182 0.0 0.0   Balance sheet total (assets)   6,211 9,912 16,386 26,852 33,248 37,597 4,513 4,513   Net Debt   476 972 1,744 819 5,897 8,754 -4,513 -4,513     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1,008 2,090 3,286 7,305 6,866 7,416 0.0 0.0   Gross profit growth   0.0% 107.3% 57.3% 122.3% -6.0% 8.0% -100.0% 0.0%   Employees   1 2 2 2 3 3 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 50.0% 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)   6,211 9,912 16,386 26,852 33,248 37,597 4,513 4,513   Balance sheet change%   0.0% 59.6% 65.3% 63.9% 23.8% 13.1% -88.0% 0.0%   Added value   788.1 1,336.8 2,381.2 6,119.2 3,901.7 6,321.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   482 1,525 1,984 4,538 4,212 -3,988 -21,042 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   43.2% 28.4% 40.5% 55.6% 26.9% 27.7% 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 %   7.0% 7.9% 10.9% 19.4% 6.3% 5.9% 0.0% 0.0%   ROI %   41.0% 24.4% 24.6% 38.5% 10.0% 8.6% 0.0% 0.0%   ROE %   85.3% 67.2% 69.1% 86.2% 22.1% 23.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   5.5% 10.2% 12.7% 19.2% 10.9% 12.1% 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, %   60.4% 72.7% 73.2% 13.4% 104.0% 138.5% 0.0% 0.0%   Gearing %   165.0% 135.4% 102.5% 59.7% 238.0% 201.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.3% 4.9% 2.3% 7.0% 11.0% 9.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.9 0.9 0.9 0.9 0.8 0.9 0.0 0.0   Current Ratio   0.9 0.9 0.9 0.9 0.8 0.9 0.0 0.0   Cash and cash equivalent   85.1 400.2 391.3 2,252.8 2,703.6 427.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -431.7 -752.0 -869.8 -1,650.3 -3,983.0 -2,700.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   788 668 1,191 3,060 1,301 2,107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   788 668 1,191 3,060 1,890 2,107 0 0   EBIT / employee   436 297 666 2,033 616 685 0 0   Net earnings / employee   290 227 535 1,559 322 317 0 0