Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scandinavian Baby Products 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% 2.4% 2.4%   Bankruptcy risk   1.1% 0.8% 0.6% 0.7% 0.5% 0.5% 6.9% 6.9%   Credit score (0-100)   86 93 97 93 99 99 35 35   Credit rating   A AA AA AA AAA AAA BBB BBB   Credit limit (kDKK)   340.0 1,180.4 1,831.7 1,946.6 2,688.0 2,618.0 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   5,908 9,064 9,851 10,772 12,851 13,536 0.0 0.0   EBITDA   3,683 6,275 6,628 7,047 5,915 6,107 0.0 0.0   EBIT   3,554 6,142 6,496 6,802 5,525 5,671 0.0 0.0   Pre-tax profit (PTP)   3,517.3 6,181.4 7,256.9 6,857.7 5,247.9 5,512.6 0.0 0.0   Net earnings   2,761.8 4,888.8 5,775.0 5,339.0 4,055.6 4,298.8 0.0 0.0   Pre-tax profit without non-rec. items   3,517 6,181 7,257 6,858 5,248 5,513 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   286 198 99.6 7.5 4.0 0.0 0.0 0.0   Shareholders equity total   5,715 9,304 12,545 15,936 21,972 20,770 13,956 13,956   Interest-bearing liabilities   4,775 5,436 4.0 5,455 11,918 6,321 0.0 0.0   Balance sheet total (assets)   14,479 21,636 20,656 35,356 43,280 35,050 13,956 13,956   Net Debt   4,597 5,252 -3,650 4,528 11,463 5,179 -13,956 -13,956     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   5,908 9,064 9,851 10,772 12,851 13,536 0.0 0.0   Gross profit growth   39.5% 53.4% 8.7% 9.4% 19.3% 5.3% -100.0% 0.0%   Employees   7 8 8 8 14 14 0 0   Employee growth %   40.0% 14.3% 0.0% 0.0% 75.0% 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)   14,479 21,636 20,656 35,356 43,280 35,050 13,956 13,956   Balance sheet change%   31.9% 49.4% -4.5% 71.2% 22.4% -19.0% -60.2% 0.0%   Added value   3,683.3 6,275.2 6,628.4 7,047.2 5,770.0 6,107.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -206 -205 432 -96 55 -645 -1,210 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 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 (%)   60.2% 67.8% 65.9% 63.1% 43.0% 41.9% 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 %   29.3% 36.1% 35.2% 25.7% 15.9% 15.8% 0.0% 0.0%   ROI %   38.6% 50.6% 52.8% 41.8% 22.5% 20.2% 0.0% 0.0%   ROE %   60.0% 65.1% 52.9% 37.5% 21.4% 20.1% 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 %   42.9% 43.2% 60.7% 45.1% 50.8% 59.3% 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, %   124.8% 83.7% -55.1% 64.2% 193.8% 84.8% 0.0% 0.0%   Gearing %   83.6% 58.4% 0.0% 34.2% 54.2% 30.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 6.7% 7.1% 12.4% 11.7% 7.5% 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   0.9 0.8 1.6 1.0 0.8 0.8 0.0 0.0   Current Ratio   1.6 1.5 2.5 1.8 2.0 2.4 0.0 0.0   Cash and cash equivalent   178.7 183.8 3,654.2 927.1 454.8 1,141.5 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   4,819.7 6,271.0 11,939.0 15,034.3 20,730.0 19,694.2 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 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   526 784 829 881 412 436 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   526 784 829 881 422 436 0 0   EBIT / employee   508 768 812 850 395 405 0 0   Net earnings / employee   395 611 722 667 290 307 0 0