Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCAN TRONIC 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   6.0% 8.2% 4.9% 3.6% 1.6% 1.4% 14.3% 14.3%   Credit score (0-100)   40 31 44 51 75 76 15 15   Credit rating   BBB BB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 3.7 15.2 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   527 538 813 570 658 757 0.0 0.0   EBITDA   -57.4 470 291 151 133 213 0.0 0.0   EBIT   -239 177 157 70.7 130 213 0.0 0.0   Pre-tax profit (PTP)   -866.6 -462.9 154.3 316.9 978.1 864.0 0.0 0.0   Net earnings   -881.3 -648.9 195.9 316.9 992.8 864.0 0.0 0.0   Pre-tax profit without non-rec. items   -867 -463 154 317 978 864 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   51.2 45.1 18.9 2.9 0.0 0.0 0.0 0.0   Shareholders equity total   122 -527 -331 -13.8 1,002 1,866 303 303   Interest-bearing liabilities   1,964 1,739 1,709 1,705 1,640 1,032 0.0 0.0   Balance sheet total (assets)   2,194 1,385 1,536 1,805 2,719 2,991 303 303   Net Debt   1,901 1,690 1,411 1,323 1,145 714 -303 -303     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   527 538 813 570 658 757 0.0 0.0   Gross profit growth   -11.4% 2.0% 51.1% -29.8% 15.4% 15.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% 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)   2,194 1,385 1,536 1,805 2,719 2,991 303 303   Balance sheet change%   -32.0% -36.9% 10.9% 17.5% 50.6% 10.0% -89.9% 0.0%   Added value   -57.4 469.9 291.1 151.5 211.1 213.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -154 -319 -180 -97 -6 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -45.2% 32.8% 19.3% 12.4% 19.8% 28.2% 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 %   -24.5% -19.5% 8.3% 17.4% 43.3% 31.3% 0.0% 0.0%   ROI %   -26.1% -20.9% 9.1% 18.8% 45.2% 32.3% 0.0% 0.0%   ROE %   -156.5% -86.1% 13.4% 19.0% 70.7% 60.2% 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 %   5.6% -27.6% -17.7% -0.8% 36.9% 62.4% 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, %   -3,310.2% 359.8% 484.7% 873.4% 859.9% 334.5% 0.0% 0.0%   Gearing %   1,605.7% -330.2% -516.8% -12,311.9% 163.7% 55.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 3.4% 0.1% 0.2% 0.3% 2.2% 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   0.5 0.4 0.5 0.6 0.8 0.8 0.0 0.0   Current Ratio   0.6 0.5 0.6 0.7 0.8 1.1 0.0 0.0   Cash and cash equivalent   63.0 48.4 298.2 382.1 495.9 318.3 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   -829.4 -874.6 -708.6 -525.9 -264.8 141.0 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  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   -29 470 291 151 211 213 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -29 470 291 151 133 213 0 0   EBIT / employee   -119 177 157 71 130 213 0 0   Net earnings / employee   -441 -649 196 317 993 864 0 0