Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scanmatic Danmark 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  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   10.4% 7.7% 13.7% 7.2% 3.8% 10.5% 12.2% 12.0%   Credit score (0-100)   25 33 16 32 51 22 19 20   Credit rating   BB BB BB BBB BBB BB BB BB   Credit limit (kDKK)   -0.0 0.0 -0.0 0.0 0.0 0.0 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   2,052 2,789 854 406 2,088 1,053 0.0 0.0   EBITDA   -338 7.7 -1,322 -1,188 459 120 0.0 0.0   EBIT   -1,424 -576 -3,891 -1,315 393 111 0.0 0.0   Pre-tax profit (PTP)   -1,693.1 -840.4 -3,837.3 -1,372.6 320.6 39.0 0.0 0.0   Net earnings   -2,205.3 -840.4 -3,837.3 -1,372.6 320.6 39.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,693 -840 -3,837 -1,373 321 39.0 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   1,217 945 103 83.3 18.1 0.0 0.0 0.0   Shareholders equity total   -1,891 -732 265 1,372 1,693 1,732 1,612 1,612   Interest-bearing liabilities   6,120 5,998 605 114 1,319 20.8 0.0 0.0   Balance sheet total (assets)   5,087 6,252 1,370 2,625 4,185 1,859 1,612 1,612   Net Debt   5,356 4,051 289 -233 1,037 -1,293 -1,612 -1,612     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   2,052 2,789 854 406 2,088 1,053 0.0 0.0   Gross profit growth   -14.3% 35.9% -69.4% -52.4% 414.3% -49.5% -100.0% 0.0%   Employees   4 5 4 2 3 2 0 0   Employee growth %   0.0% 25.0% -20.0% -50.0% 50.0% -33.3% -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)   5,087 6,252 1,370 2,625 4,185 1,859 1,612 1,612   Balance sheet change%   -53.7% 22.9% -78.1% 91.6% 59.5% -55.6% -13.3% 0.0%   Added value   -338.1 7.7 -1,322.3 -1,187.6 520.6 120.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,060 -856 -3,410 -147 -131 -27 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 1.0 2.0 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 (%)   -69.4% -20.7% -455.9% -324.0% 18.8% 10.6% 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 %   -14.4% -8.1% -88.3% -65.6% 11.7% 4.9% 0.0% 0.0%   ROI %   -15.9% -9.3% -106.1% -111.3% 17.7% 6.3% 0.0% 0.0%   ROE %   -81.7% -14.8% -117.8% -167.7% 20.9% 2.3% 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 %   -27.1% -10.5% 19.3% 52.3% 40.4% 93.2% 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, %   -1,584.5% 52,533.7% -21.8% 19.6% 226.2% -1,075.1% 0.0% 0.0%   Gearing %   -323.6% -819.8% 228.2% 8.3% 77.9% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.5% 4.5% 17.2% 10.9% 16.5% 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   0.4 0.6 0.7 1.6 1.4 14.7 0.0 0.0   Current Ratio   1.1 1.1 1.1 2.0 1.7 14.7 0.0 0.0   Cash and cash equivalent   763.8 1,947.3 316.1 346.5 281.7 1,313.7 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   298.0 555.1 122.0 1,249.0 1,634.9 1,731.9 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   -85 2 -331 -594 174 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -85 2 -331 -594 153 60 0 0   EBIT / employee   -356 -115 -973 -657 131 56 0 0   Net earnings / employee   -551 -168 -959 -686 107 19 0 0