Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SSC 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% 1.6% 1.6%   Bankruptcy risk   3.9% 1.2% 0.9% 1.1% 1.3% 1.5% 8.9% 8.9%   Credit score (0-100)   52 83 88 82 79 76 28 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 85.1 422.3 153.1 42.6 20.9 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   3,128 4,651 4,823 3,482 3,622 4,743 0.0 0.0   EBITDA   507 1,211 1,796 582 550 883 0.0 0.0   EBIT   507 1,209 1,765 468 435 843 0.0 0.0   Pre-tax profit (PTP)   495.4 1,208.4 1,749.2 444.6 433.4 806.9 0.0 0.0   Net earnings   384.8 942.6 1,360.1 340.6 337.4 628.7 0.0 0.0   Pre-tax profit without non-rec. items   495 1,208 1,749 445 433 807 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   0.0 58.5 159 112 42.5 2.4 0.0 0.0   Shareholders equity total   1,960 2,503 3,863 3,704 3,041 2,670 2,170 2,170   Interest-bearing liabilities   32.5 16.1 0.0 356 1,274 2,700 0.0 0.0   Balance sheet total (assets)   3,049 4,275 5,505 5,054 5,203 6,335 2,170 2,170   Net Debt   32.5 -436 -1,259 -119 1,102 2,569 -2,170 -2,170     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   3,128 4,651 4,823 3,482 3,622 4,743 0.0 0.0   Gross profit growth   23.2% 48.7% 3.7% -27.8% 4.0% 31.0% -100.0% 0.0%   Employees   0 9 10 9 8 10 0 0   Employee growth %   0.0% 0.0% 11.1% -10.0% -11.1% 25.0% -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)   3,049 4,275 5,505 5,054 5,203 6,335 2,170 2,170   Balance sheet change%   28.2% 40.2% 28.8% -8.2% 2.9% 21.8% -65.7% 0.0%   Added value   506.5 1,210.9 1,796.2 581.8 549.2 883.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 57 160 -206 -230 -80 -2 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 (%)   16.2% 26.0% 36.6% 13.4% 12.0% 17.8% 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 %   18.8% 33.1% 36.1% 8.9% 9.1% 15.0% 0.0% 0.0%   ROI %   28.0% 53.7% 55.1% 11.7% 11.1% 17.9% 0.0% 0.0%   ROE %   21.8% 42.2% 42.7% 9.0% 10.0% 22.0% 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 %   64.3% 58.5% 70.2% 73.3% 58.4% 42.1% 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, %   6.4% -36.0% -70.1% -20.4% 200.5% 290.8% 0.0% 0.0%   Gearing %   1.7% 0.6% 0.0% 9.6% 41.9% 101.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.1% 10.9% 200.0% 12.9% 3.9% 3.0% 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   1.8 1.4 2.0 2.0 1.2 0.9 0.0 0.0   Current Ratio   2.8 2.4 3.2 3.7 2.4 1.7 0.0 0.0   Cash and cash equivalent   0.0 452.4 1,259.5 475.1 171.8 131.1 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   1,960.5 2,444.5 3,636.5 3,565.7 3,014.5 2,669.2 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   0 135 180 65 69 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 135 180 65 69 88 0 0   EBIT / employee   0 134 177 52 54 84 0 0   Net earnings / employee   0 105 136 38 42 63 0 0