Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANSPORT 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.1% 1.6% 1.1% 0.8% 1.0% 1.0% 11.1% 10.9%   Credit score (0-100)   85 76 83 90 86 86 5 5   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   454.8 25.2 474.1 1,344.2 723.7 1,284.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,960 6,040 6,897 8,725 7,075 9,034 0.0 0.0   EBITDA   1,459 1,126 1,544 3,078 700 2,533 0.0 0.0   EBIT   1,337 1,009 1,360 2,845 471 2,250 0.0 0.0   Pre-tax profit (PTP)   1,075.7 471.9 2,458.8 2,508.5 1,114.8 1,231.8 0.0 0.0   Net earnings   830.7 358.1 1,906.9 1,944.8 860.6 951.3 0.0 0.0   Pre-tax profit without non-rec. items   1,076 472 2,459 2,509 1,115 1,232 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   194 319 507 340 611 476 0.0 0.0   Shareholders equity total   8,585 8,943 10,734 12,425 12,038 12,391 11,769 11,769   Interest-bearing liabilities   4,553 1,366 370 2,313 395 2,289 0.0 0.0   Balance sheet total (assets)   22,958 20,398 25,068 25,358 23,324 27,069 11,769 11,769   Net Debt   -1,943 -789 -1,419 180 -633 -7,942 -11,769 -11,769     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,960 6,040 6,897 8,725 7,075 9,034 0.0 0.0   Gross profit growth   6.5% 1.3% 14.2% 26.5% -18.9% 27.7% -100.0% 0.0%   Employees   13 12 9 10 11 11 0 0   Employee growth %   -13.3% -7.7% -25.0% 11.1% 10.0% 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)   22,958 20,398 25,068 25,358 23,324 27,069 11,769 11,769   Balance sheet change%   10.9% -11.2% 22.9% 1.2% -8.0% 16.1% -56.5% 0.0%   Added value   1,459.2 1,126.2 1,544.4 3,077.6 703.0 2,533.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 9 4 -399 42 -419 -476 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   22.4% 16.7% 19.7% 32.6% 6.7% 24.9% 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 %   6.6% 5.1% 11.0% 13.5% 5.6% 9.3% 0.0% 0.0%   ROI %   11.8% 9.4% 23.1% 26.0% 10.0% 17.3% 0.0% 0.0%   ROE %   8.8% 4.1% 19.4% 16.8% 7.0% 7.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   37.4% 43.8% 42.8% 49.0% 51.6% 45.8% 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, %   -133.2% -70.1% -91.9% 5.8% -90.4% -313.5% 0.0% 0.0%   Gearing %   53.0% 15.3% 3.4% 18.6% 3.3% 18.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 21.1% 6.0% 66.4% 17.6% 83.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.8 0.6 0.4 0.9 0.6 0.9 0.0 0.0   Current Ratio   1.5 1.7 1.8 2.0 2.0 1.8 0.0 0.0   Cash and cash equivalent   6,496.0 2,154.5 1,788.9 2,133.2 1,027.6 10,230.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   7,767.1 8,090.0 10,443.3 12,220.0 10,802.6 11,291.1 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   112 94 172 308 64 230 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 94 172 308 64 230 0 0   EBIT / employee   103 84 151 285 43 205 0 0   Net earnings / employee   64 30 212 194 78 86 0 0