Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scandinavian Transport & Logistics 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.9%   Bankruptcy risk   2.3% 4.1% 4.1% 1.5% 1.2% 0.7% 8.6% 7.1%   Credit score (0-100)   67 50 50 77 81 94 27 34   Credit rating   BBB BBB BBB A A AA BB BBB   Credit limit (kDKK)   0.1 0.0 0.0 25.2 346.6 1,072.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,788 16,949 14,666 12,083 18,863 15,286 0.0 0.0   EBITDA   382 196 295 841 6,556 2,092 0.0 0.0   EBIT   293 78.6 196 699 6,407 1,870 0.0 0.0   Pre-tax profit (PTP)   276.2 42.6 90.5 689.3 6,367.4 1,810.2 0.0 0.0   Net earnings   230.1 4.6 35.3 576.0 4,949.9 1,386.8 0.0 0.0   Pre-tax profit without non-rec. items   276 42.6 90.5 689 6,367 1,810 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   16.1 207 209 180 361 1,293 0.0 0.0   Shareholders equity total   1,653 1,658 1,393 1,969 6,919 7,306 6,806 6,806   Interest-bearing liabilities   182 917 816 505 532 1,505 0.0 0.0   Balance sheet total (assets)   3,869 7,148 4,958 7,367 12,901 12,878 6,806 6,806   Net Debt   -121 578 653 -1,308 -2,458 555 -6,806 -6,806     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   11,788 16,949 14,666 12,083 18,863 15,286 0.0 0.0   Gross profit growth   41.7% 43.8% -13.5% -17.6% 56.1% -19.0% -100.0% 0.0%   Employees   31 43 36 26 28 33 0 0   Employee growth %   24.0% 38.7% -16.3% -27.8% 7.7% 17.9% -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)   3,869 7,148 4,958 7,367 12,901 12,878 6,806 6,806   Balance sheet change%   31.0% 84.7% -30.6% 48.6% 75.1% -0.2% -47.2% 0.0%   Added value   381.8 195.6 294.8 841.3 6,549.2 2,091.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -167 9 -97 -172 32 710 -1,293 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   2.5% 0.5% 1.3% 5.8% 34.0% 12.2% 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 %   8.6% 1.4% 3.5% 11.9% 63.2% 14.6% 0.0% 0.0%   ROI %   16.3% 3.5% 8.8% 31.2% 129.1% 23.1% 0.0% 0.0%   ROE %   15.0% 0.3% 2.3% 34.3% 111.4% 19.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   42.7% 23.2% 28.1% 26.7% 53.6% 56.7% 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, %   -31.6% 295.6% 221.6% -155.5% -37.5% 26.5% 0.0% 0.0%   Gearing %   11.0% 55.3% 58.6% 25.6% 7.7% 20.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 6.6% 14.0% 6.2% 7.8% 7.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.4 1.1 1.0 1.1 1.9 1.6 0.0 0.0   Current Ratio   1.5 1.1 1.1 1.2 2.0 1.7 0.0 0.0   Cash and cash equivalent   302.1 339.2 162.9 1,813.1 2,990.1 949.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,005.3 686.8 401.5 989.3 5,726.4 3,637.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   12 5 8 32 234 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 5 8 32 234 63 0 0   EBIT / employee   9 2 5 27 229 57 0 0   Net earnings / employee   7 0 1 22 177 42 0 0