Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCB Invest newco 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  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% 1.2%   Bankruptcy risk   5.1% 8.4% 5.0% 6.1% 14.3% 19.8% 20.4% 16.0%   Credit score (0-100)   45 31 45 38 14 5 4 12   Credit rating   BBB BB BBB BBB BB B B 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)  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   538 95.5 1,273 1,246 -1.7 -28.8 0.0 0.0   EBITDA   538 95.5 797 565 67.7 -87.4 0.0 0.0   EBIT   538 95.5 797 565 67.7 -87.4 0.0 0.0   Pre-tax profit (PTP)   537.2 94.0 1,385.7 654.9 61.0 -90.9 0.0 0.0   Net earnings   419.2 -57.6 1,208.4 530.7 47.6 -90.9 0.0 0.0   Pre-tax profit without non-rec. items   537 94.0 1,386 655 61.0 -90.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   550 42.8 751 582 129 -21.5 -71.5 -71.5   Interest-bearing liabilities   0.0 40.4 16.9 190 123 136 71.5 71.5   Balance sheet total (assets)   883 246 1,089 1,344 409 253 0.0 0.0   Net Debt   -141 -98.6 -316 -585 -286 -116 71.5 71.5     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   538 95.5 1,273 1,246 -1.7 -28.8 0.0 0.0   Gross profit growth   -21.0% -82.3% 1,233.5% -2.1% 0.0% -1,562.8% 0.0% 0.0%   Employees   1 0 1 1 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   883 246 1,089 1,344 409 253 0 0   Balance sheet change%   -9.4% -72.2% 343.0% 23.5% -69.6% -38.2% -100.0% 0.0%   Added value   537.9 95.5 796.9 564.5 67.7 -87.4 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   2.0 3.0 4.0 5.0 5.0 -1.0 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 (%)   100.0% 100.0% 62.6% 45.3% -3,901.9% 302.8% 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 %   58.0% 16.9% 208.5% 54.3% 7.7% -25.6% 0.0% 0.0%   ROI %   91.5% 30.1% 326.8% 85.8% 13.2% -44.9% 0.0% 0.0%   ROE %   74.1% -19.4% 304.4% 79.6% 13.4% -47.6% 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 %   62.4% 17.4% 69.0% 43.3% 31.6% -7.8% -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, %   -26.3% -103.2% -39.6% -103.6% -422.5% 133.1% 0.0% 0.0%   Gearing %   0.0% 94.4% 2.3% 32.7% 95.0% -635.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 7.3% 18.5% 5.4% 4.3% 2.7% 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   2.4 0.7 3.1 1.8 1.5 0.9 0.0 0.0   Current Ratio   2.4 0.7 3.1 1.8 1.5 0.9 0.0 0.0   Cash and cash equivalent   141.3 138.9 332.7 774.9 409.0 252.6 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   449.4 -58.2 667.1 598.8 129.4 -21.5 -35.7 -35.7   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   538 0 797 565 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   538 0 797 565 0 0 0 0   EBIT / employee   538 0 797 565 0 0 0 0   Net earnings / employee   419 0 1,208 531 0 0 0 0