Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scandichem DK ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   5.7% 3.2% 3.0% 5.6% 3.0% 2.9% 11.9% 11.8%   Credit score (0-100)   42 57 57 39 57 52 20 20   Credit rating   BBB BBB BBB BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,111 2,268 3,118 3,160 3,559 3,214 0.0 0.0   EBITDA   381 1,523 2,159 2,347 2,553 1,870 0.0 0.0   EBIT   381 1,523 2,159 2,347 2,553 1,870 0.0 0.0   Pre-tax profit (PTP)   280.0 1,430.9 2,124.9 2,318.3 2,411.0 1,760.8 0.0 0.0   Net earnings   212.1 1,095.8 1,629.4 1,783.3 1,848.8 1,334.4 0.0 0.0   Pre-tax profit without non-rec. items   280 1,431 2,125 2,318 2,411 1,761 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,105 2,200 3,630 4,813 5,162 4,996 3,446 3,446   Interest-bearing liabilities   3,051 1,608 3,525 2,758 2,585 637 0.0 0.0   Balance sheet total (assets)   6,187 7,073 10,839 13,781 12,496 11,053 3,446 3,446   Net Debt   2,970 895 2,310 2,678 10.3 -168 -3,446 -3,446     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,111 2,268 3,118 3,160 3,559 3,214 0.0 0.0   Gross profit growth   -42.7% 104.2% 37.5% 1.3% 12.6% -9.7% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   6,187 7,073 10,839 13,781 12,496 11,053 3,446 3,446   Balance sheet change%   53.0% 14.3% 53.3% 27.1% -9.3% -11.5% -68.8% 0.0%   Added value   380.6 1,523.1 2,158.6 2,347.5 2,552.9 1,870.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   34.3% 67.2% 69.2% 74.3% 71.7% 58.2% 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 %   7.5% 23.0% 24.2% 19.3% 19.7% 16.3% 0.0% 0.0%   ROI %   10.7% 37.2% 36.9% 31.2% 33.9% 28.6% 0.0% 0.0%   ROE %   19.3% 66.3% 55.9% 42.2% 37.1% 26.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   17.9% 31.1% 33.5% 34.9% 41.3% 45.2% 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, %   780.1% 58.8% 107.0% 114.1% 0.4% -9.0% 0.0% 0.0%   Gearing %   276.2% 73.1% 97.1% 57.3% 50.1% 12.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.0% 1.7% 2.0% 6.8% 9.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 1.1 1.2 1.1 1.3 1.4 0.0 0.0   Current Ratio   1.2 1.5 1.6 1.5 1.7 1.8 0.0 0.0   Cash and cash equivalent   81.1 712.8 1,215.2 79.6 2,574.9 805.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,104.5 2,435.6 4,192.1 4,813.0 5,161.8 4,996.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   381 1,523 2,159 2,347 2,553 935 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   381 1,523 2,159 2,347 2,553 935 0 0   EBIT / employee   381 1,523 2,159 2,347 2,553 935 0 0   Net earnings / employee   212 1,096 1,629 1,783 1,849 667 0 0