Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scan Board 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   2.1% 2.1% 1.8% 1.5% 1.3% 1.2% 11.4% 11.4%   Credit score (0-100)   68 68 70 75 78 82 21 21   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.1 1.7 12.7 66.0 148.8 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   1,445 967 1,887 2,507 2,318 3,612 0.0 0.0   EBITDA   991 564 1,397 1,874 1,499 2,033 0.0 0.0   EBIT   991 564 1,397 1,874 1,499 2,033 0.0 0.0   Pre-tax profit (PTP)   681.8 390.3 1,339.0 1,754.5 1,322.0 1,932.8 0.0 0.0   Net earnings   529.8 300.8 1,041.5 1,362.6 1,026.9 1,500.2 0.0 0.0   Pre-tax profit without non-rec. items   682 390 1,339 1,754 1,322 1,933 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   5,101 4,547 3,999 3,341 3,292 2,802 0.0 0.0   Shareholders equity total   261 562 1,603 2,966 3,993 5,493 3,993 3,993   Interest-bearing liabilities   4,762 5,370 5,024 1,398 739 138 0.0 0.0   Balance sheet total (assets)   8,188 8,971 11,124 9,375 10,852 11,395 3,993 3,993   Net Debt   4,664 5,370 4,123 1,398 411 138 -3,993 -3,993     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   1,445 967 1,887 2,507 2,318 3,612 0.0 0.0   Gross profit growth   32.9% -33.1% 95.2% 32.8% -7.5% 55.8% -100.0% 0.0%   Employees   0 0 0 3 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 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)   8,188 8,971 11,124 9,375 10,852 11,395 3,993 3,993   Balance sheet change%   -12.0% 9.6% 24.0% -15.7% 15.8% 5.0% -65.0% 0.0%   Added value   991.1 563.7 1,396.8 1,873.6 1,499.1 2,032.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -408 -554 -548 -658 -49 -489 -2,802 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 5.0 5.0 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 (%)   68.6% 58.3% 74.0% 74.7% 64.7% 56.3% 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 %   11.4% 7.1% 15.0% 18.3% 14.8% 18.3% 0.0% 0.0%   ROI %   17.6% 10.5% 22.7% 28.7% 25.4% 33.7% 0.0% 0.0%   ROE %   11.1% 73.1% 96.2% 59.6% 29.5% 31.6% 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 %   21.5% 22.9% 27.0% 31.6% 36.8% 49.8% 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, %   470.6% 952.7% 295.1% 74.6% 27.4% 6.8% 0.0% 0.0%   Gearing %   1,824.7% 956.0% 313.4% 47.1% 18.5% 2.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 4.3% 3.2% 3.7% 16.6% 22.7% 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   0.3 0.4 0.6 0.9 0.7 1.1 0.0 0.0   Current Ratio   0.9 1.0 1.2 1.6 1.5 1.8 0.0 0.0   Cash and cash equivalent   97.8 0.0 901.6 0.0 328.1 0.0 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   -320.9 -16.3 940.5 2,213.5 2,467.8 3,782.2 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  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   0 0 0 625 375 508 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 625 375 508 0 0   EBIT / employee   0 0 0 625 375 508 0 0   Net earnings / employee   0 0 0 454 257 375 0 0