Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANPACKAGING A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.4% 1.1% 1.5% 3.0% 2.4% 1.0% 6.6% 6.4%   Credit score (0-100)   80 85 77 56 63 86 36 37   Credit rating   A A A BBB BBB A BBB BBB   Credit limit (kDKK)   25.3 86.9 11.3 0.0 0.0 429.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,320 3,174 3,571 3,724 3,021 5,667 0.0 0.0   EBITDA   378 381 629 816 1,048 2,638 0.0 0.0   EBIT   301 299 558 744 977 2,519 0.0 0.0   Pre-tax profit (PTP)   297.0 300.8 527.5 699.9 953.7 2,488.4 0.0 0.0   Net earnings   229.5 231.6 410.8 544.3 743.9 1,949.5 0.0 0.0   Pre-tax profit without non-rec. items   297 301 528 700 954 2,488 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   1,159 1,140 1,069 1,057 985 1,041 0.0 0.0   Shareholders equity total   1,635 1,467 1,478 1,622 2,366 4,315 2,814 2,814   Interest-bearing liabilities   0.0 0.0 0.0 200 96.8 207 0.0 0.0   Balance sheet total (assets)   4,069 2,902 3,434 6,904 8,739 8,408 2,814 2,814   Net Debt   -902 -426 -277 -402 -715 -616 -2,814 -2,814     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   3,320 3,174 3,571 3,724 3,021 5,667 0.0 0.0   Gross profit growth   0.3% -4.4% 12.5% 4.3% -18.9% 87.6% -100.0% 0.0%   Employees   6 6 5 5 3 6 0 0   Employee growth %   20.0% 0.0% -16.7% 0.0% -40.0% 100.0% -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)   4,069 2,902 3,434 6,904 8,739 8,408 2,814 2,814   Balance sheet change%   -8.8% -28.7% 18.3% 101.1% 26.6% -3.8% -66.5% 0.0%   Added value   377.9 380.8 629.0 816.1 1,048.7 2,638.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31 -100 -142 -84 -144 -63 -1,041 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   9.1% 9.4% 15.6% 20.0% 32.3% 44.5% 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 %   7.1% 8.8% 17.6% 14.4% 12.5% 29.6% 0.0% 0.0%   ROI %   16.4% 18.3% 32.9% 37.8% 41.1% 69.9% 0.0% 0.0%   ROE %   13.3% 14.9% 27.9% 35.1% 37.3% 58.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   45.9% 53.0% 49.5% 32.3% 42.8% 52.5% 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, %   -238.6% -111.8% -44.0% -49.3% -68.2% -23.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 12.3% 4.1% 4.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 44.1% 15.4% 35.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.0 0.8 1.2 1.2 2.0 1.6 0.0 0.0   Current Ratio   1.3 1.4 1.4 1.2 1.3 2.0 0.0 0.0   Cash and cash equivalent   901.7 425.6 277.0 602.1 811.6 822.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   592.8 460.2 723.9 891.7 1,714.6 3,606.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   63 63 126 163 350 440 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   63 63 126 163 349 440 0 0   EBIT / employee   50 50 112 149 326 420 0 0   Net earnings / employee   38 39 82 109 248 325 0 0