Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Scansupply Batteries ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   1.3% 0.9% 0.8% 1.0% 1.5% 1.1% 9.8% 8.1%   Credit score (0-100)   82 90 92 86 75 84 24 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   418.9 1,567.7 1,415.2 933.0 190.5 1,758.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,787 11,977 8,364 7,128 22,909 20,834 0.0 0.0   EBITDA   10,168 8,885 6,077 5,663 19,071 16,697 0.0 0.0   EBIT   10,056 8,688 5,783 5,374 18,779 16,409 0.0 0.0   Pre-tax profit (PTP)   10,036.1 8,725.4 5,754.5 5,060.6 18,518.9 16,154.7 0.0 0.0   Net earnings   7,812.4 6,793.6 4,477.2 3,937.6 14,433.2 12,589.5 0.0 0.0   Pre-tax profit without non-rec. items   10,036 8,725 5,754 5,061 18,519 16,155 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   565 2,043 2,147 1,889 1,624 1,336 0.0 0.0   Shareholders equity total   12,192 10,986 9,463 10,400 21,833 22,423 12,298 12,298   Interest-bearing liabilities   0.0 0.0 0.0 106 77.4 456 0.0 0.0   Balance sheet total (assets)   34,117 20,044 16,565 20,105 50,646 54,632 12,298 12,298   Net Debt   -17,811 -11,380 -8,292 -5,018 -16,717 -23,949 -12,298 -12,298     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   12,787 11,977 8,364 7,128 22,909 20,834 0.0 0.0   Gross profit growth   82.5% -6.3% -30.2% -14.8% 221.4% -9.1% -100.0% 0.0%   Employees   2 2 2 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   34,117 20,044 16,565 20,105 50,646 54,632 12,298 12,298   Balance sheet change%   34.8% -41.2% -17.4% 21.4% 151.9% 7.9% -77.5% 0.0%   Added value   10,168.5 8,885.0 6,076.6 5,663.4 19,069.4 16,697.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -185 1,281 -189 -548 -557 -577 -1,336 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   78.6% 72.5% 69.1% 75.4% 82.0% 78.8% 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 %   34.1% 32.4% 31.8% 29.5% 53.5% 31.4% 0.0% 0.0%   ROI %   93.0% 75.3% 56.6% 53.9% 116.5% 73.6% 0.0% 0.0%   ROE %   72.4% 58.6% 43.8% 39.6% 89.6% 56.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   35.7% 54.8% 57.1% 51.7% 43.1% 41.0% 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, %   -175.2% -128.1% -136.5% -88.6% -87.7% -143.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.0% 0.4% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.2% 0.0% 0.0% 657.2% 452.2% 131.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.5 1.9 2.0 1.9 1.6 1.5 0.0 0.0   Current Ratio   1.7 2.5 2.5 2.1 1.7 1.7 0.0 0.0   Cash and cash equivalent   17,810.7 11,379.5 8,292.0 5,124.3 16,794.1 24,405.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   13,830.9 10,757.9 8,500.7 9,505.4 20,105.7 20,971.4 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   5,084 4,442 3,038 2,832 6,356 5,566 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,084 4,442 3,038 2,832 6,357 5,566 0 0   EBIT / employee   5,028 4,344 2,892 2,687 6,260 5,470 0 0   Net earnings / employee   3,906 3,397 2,239 1,969 4,811 4,196 0 0