Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scanview Systems 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  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   2.2% 1.8% 5.0% 1.4% 0.9% 2.0% 20.4% 20.4%   Credit score (0-100)   67 73 44 77 90 68 5 5   Credit rating   BBB A BBB A A A B B   Credit limit (kDKK)   0.0 0.9 0.0 43.6 444.8 0.6 -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   1,234 1,852 1,449 4,585 4,906 5,230 0.0 0.0   EBITDA   377 532 102 3,061 2,022 971 0.0 0.0   EBIT   368 513 51.9 2,899 1,674 416 0.0 0.0   Pre-tax profit (PTP)   358.0 503.7 22.7 2,780.2 1,486.7 95.5 0.0 0.0   Net earnings   276.2 388.4 15.7 2,166.8 1,155.0 61.6 0.0 0.0   Pre-tax profit without non-rec. items   358 504 22.7 2,780 1,487 95.5 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   60.5 65.0 210 179 193 225 0.0 0.0   Shareholders equity total   776 1,015 830 2,997 4,152 3,214 -1,584 -1,584   Interest-bearing liabilities   124 0.0 2,110 3,259 3,219 6,502 1,584 1,584   Balance sheet total (assets)   1,937 1,681 4,049 10,293 11,205 13,945 0.0 0.0   Net Debt   124 -142 2,110 3,259 3,219 6,502 1,584 1,584     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   1,234 1,852 1,449 4,585 4,906 5,230 0.0 0.0   Gross profit growth   0.0% 50.0% -21.8% 216.5% 7.0% 6.6% -100.0% 0.0%   Employees   2 2 2 3 5 8 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 66.7% 60.0% -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)   1,937 1,681 4,049 10,293 11,205 13,945 0 0   Balance sheet change%   0.0% -13.2% 140.9% 154.2% 8.9% 24.5% -100.0% 0.0%   Added value   377.1 532.1 101.7 3,060.9 1,836.1 971.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   51 90 568 1,322 593 1,966 -5,735 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   29.8% 27.7% 3.6% 63.2% 34.1% 8.0% 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 %   19.0% 28.3% 1.8% 40.4% 15.6% 3.3% 0.0% 0.0%   ROI %   34.9% 46.0% 2.4% 56.5% 21.4% 4.3% 0.0% 0.0%   ROE %   35.6% 43.4% 1.7% 113.2% 32.3% 1.7% 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 %   40.1% 60.4% 20.5% 29.1% 37.1% 23.0% -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, %   33.0% -26.6% 2,075.4% 106.5% 159.2% 669.4% 0.0% 0.0%   Gearing %   16.0% 0.0% 254.1% 108.7% 77.5% 202.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 14.4% 2.8% 4.4% 5.8% 6.6% 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   1.8 2.8 1.0 1.2 1.3 0.8 0.0 0.0   Current Ratio   1.9 3.0 1.1 1.2 1.4 0.9 0.0 0.0   Cash and cash equivalent   0.0 141.7 0.0 0.0 0.0 0.0 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   869.7 1,006.1 267.0 1,562.8 2,108.3 -1,317.2 -792.1 -792.1   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   189 266 51 1,020 367 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   189 266 51 1,020 404 121 0 0   EBIT / employee   184 256 26 966 335 52 0 0   Net earnings / employee   138 194 8 722 231 8 0 0