Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FH SCANDINOX 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   1.0% 1.2% 1.1% 1.1% 1.4% 1.0% 7.6% 7.4%   Credit score (0-100)   88 82 83 83 77 85 32 33   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2,337.0 947.7 1,577.1 2,229.8 385.3 2,935.5 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,320 28,168 29,838 36,277 43,223 33,395 0.0 0.0   EBITDA   6,753 9,501 9,432 13,866 19,795 9,082 0.0 0.0   EBIT   5,210 7,507 7,224 11,790 17,747 6,843 0.0 0.0   Pre-tax profit (PTP)   5,600.3 7,461.3 7,273.0 11,664.6 17,691.7 6,885.3 0.0 0.0   Net earnings   4,461.0 5,809.3 5,663.9 9,085.0 13,786.3 5,348.5 0.0 0.0   Pre-tax profit without non-rec. items   5,600 7,461 7,273 11,665 17,692 6,885 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   12,627 13,976 12,787 13,302 12,220 11,879 0.0 0.0   Shareholders equity total   35,108 37,418 38,082 42,167 46,953 39,301 33,801 33,801   Interest-bearing liabilities   180 0.0 0.0 1,911 0.0 176 0.0 0.0   Balance sheet total (assets)   51,635 51,729 55,436 62,971 67,972 56,231 33,801 33,801   Net Debt   -109 -2,257 -8,338 -6,391 -9,789 -2,320 -33,801 -33,801     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   24,320 28,168 29,838 36,277 43,223 33,395 0.0 0.0   Gross profit growth   11.7% 15.8% 5.9% 21.6% 19.1% -22.7% -100.0% 0.0%   Employees   30 31 31 34 34 36 0 0   Employee growth %   0.0% 3.3% 0.0% 9.7% 0.0% 5.9% -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)   51,635 51,729 55,436 62,971 67,972 56,231 33,801 33,801   Balance sheet change%   -5.1% 0.2% 7.2% 13.6% 7.9% -17.3% -39.9% 0.0%   Added value   6,752.7 9,501.1 9,432.4 13,865.9 19,823.1 9,081.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,886 -644 -3,398 -1,561 -3,129 -2,580 -11,879 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 2023/6 2023 2024/6 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 (%)   21.4% 26.7% 24.2% 32.5% 41.1% 20.5% 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 %   10.8% 14.6% 13.2% 19.9% 27.3% 11.3% 0.0% 0.0%   ROI %   14.0% 19.4% 18.0% 26.5% 36.6% 15.2% 0.0% 0.0%   ROE %   13.3% 16.0% 15.0% 22.6% 30.9% 12.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   68.0% 72.3% 68.7% 67.1% 69.1% 69.9% 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, %   -1.6% -23.8% -88.4% -46.1% -49.5% -25.5% 0.0% 0.0%   Gearing %   0.5% 0.0% 0.0% 4.5% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 78.4% 0.0% 14.5% 17.1% 181.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.9 2.0 2.0 2.2 1.7 0.0 0.0   Current Ratio   2.7 3.2 3.2 2.9 3.3 3.2 0.0 0.0   Cash and cash equivalent   289.2 2,256.9 8,338.0 8,301.4 9,789.5 2,496.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   23,339.3 25,797.1 28,983.4 32,206.0 38,898.0 30,478.3 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   225 306 304 408 583 252 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   225 306 304 408 582 252 0 0   EBIT / employee   174 242 233 347 522 190 0 0   Net earnings / employee   149 187 183 267 405 149 0 0