Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK SCANNING 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.2% 2.7% 1.1% 1.5% 4.6% 1.3% 8.4% 8.4%   Credit score (0-100)   84 60 82 76 45 81 29 29   Credit rating   A BBB A A BBB A BB BB   Credit limit (kDKK)   565.8 0.0 637.6 108.9 0.0 422.8 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   23,783 16,111 13,366 14,613 7,378 15,727 0.0 0.0   EBITDA   2,756 -138 2,748 3,592 -3,190 4,245 0.0 0.0   EBIT   1,594 -1,201 2,077 2,385 -4,528 2,726 0.0 0.0   Pre-tax profit (PTP)   1,928.8 -1,105.4 3,033.4 3,490.1 -4,448.8 1,833.0 0.0 0.0   Net earnings   1,928.8 -1,105.4 3,182.5 3,945.0 -4,448.8 1,833.0 0.0 0.0   Pre-tax profit without non-rec. items   1,929 -1,105 3,033 3,490 -4,449 1,833 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   1,093 816 1,379 1,597 1,702 2,607 0.0 0.0   Shareholders equity total   13,802 12,696 15,876 19,820 15,371 17,182 16,021 16,021   Interest-bearing liabilities   1,310 402 2,832 0.0 6,140 8,317 0.0 0.0   Balance sheet total (assets)   18,977 19,623 25,499 24,345 28,026 30,927 16,021 16,021   Net Debt   973 -585 2,059 -2,089 -1,890 4,481 -16,021 -16,021     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   23,783 16,111 13,366 14,613 7,378 15,727 0.0 0.0   Gross profit growth   0.9% -32.3% -17.0% 9.3% -49.5% 113.2% -100.0% 0.0%   Employees   49 39 23 23 22 21 0 0   Employee growth %   -9.3% -20.4% -41.0% 0.0% -4.3% -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)   18,977 19,623 25,499 24,345 28,026 30,927 16,021 16,021   Balance sheet change%   8.5% 3.4% 29.9% -4.5% 15.1% 10.4% -48.2% 0.0%   Added value   2,755.6 -138.1 2,747.8 3,592.3 -3,320.6 4,244.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,166 -1,044 186 -1,546 -1,849 -1,230 -2,622 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   6.7% -7.5% 15.5% 16.3% -61.4% 17.3% 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 %   10.9% -4.1% 14.0% 14.9% -14.5% 15.0% 0.0% 0.0%   ROI %   14.4% -5.4% 19.1% 18.7% -18.1% 18.8% 0.0% 0.0%   ROE %   15.0% -8.3% 22.3% 22.1% -25.3% 11.3% 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 %   72.7% 64.7% 62.3% 81.4% 54.8% 55.6% 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, %   35.3% 423.2% 74.9% -58.2% 59.3% 105.6% 0.0% 0.0%   Gearing %   9.5% 3.2% 17.8% 0.0% 39.9% 48.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 37.1% 7.6% 16.6% 21.1% 35.7% 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   3.3 2.7 2.4 5.4 2.1 2.1 0.0 0.0   Current Ratio   3.3 2.7 2.4 5.4 2.1 2.1 0.0 0.0   Cash and cash equivalent   336.8 986.9 772.2 2,089.2 8,029.9 3,835.4 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   11,474.4 10,784.5 12,968.3 17,108.5 12,714.7 13,997.1 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   56 -4 119 156 -151 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 -4 119 156 -145 202 0 0   EBIT / employee   33 -31 90 104 -206 130 0 0   Net earnings / employee   39 -28 138 172 -202 87 0 0