Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FH SCANDINOX A/S

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% 1.4%   Bankruptcy risk   0.5% 0.4% 0.5% 0.4% 0.4% 0.5% 9.4% 8.0%   Credit score (0-100)   99 100 99 99 99 98 26 8   Credit rating   AA AA AA AA AA AA B B   Credit limit (kDKK)   3,752.9 4,240.6 4,717.1 5,126.2 5,849.3 6,675.5 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   21,783 24,320 28,168 29,838 36,277 43,223 0.0 0.0   EBITDA   3,474 6,753 9,501 9,432 13,866 19,795 0.0 0.0   EBIT   1,948 5,210 7,507 7,224 11,790 17,747 0.0 0.0   Pre-tax profit (PTP)   2,022.1 5,600.3 7,461.3 7,273.0 11,664.6 17,691.7 0.0 0.0   Net earnings   1,526.3 4,461.0 5,809.3 5,663.9 9,085.0 13,786.3 0.0 0.0   Pre-tax profit without non-rec. items   2,022 5,600 7,461 7,273 11,665 17,692 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   12,969 12,627 13,976 12,787 13,302 12,220 0.0 0.0   Shareholders equity total   32,162 35,108 37,418 38,082 42,167 46,953 33,453 33,453   Interest-bearing liabilities   10,305 180 0.0 0.0 1,911 0.0 0.0 0.0   Balance sheet total (assets)   54,384 51,635 51,729 55,436 62,971 67,972 33,453 33,453   Net Debt   9,635 -109 -2,257 -8,338 -6,391 -9,789 -33,453 -33,453     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   21,783 24,320 28,168 29,838 36,277 43,223 0.0 0.0   Gross profit growth   -0.6% 11.7% 15.8% 5.9% 21.6% 19.1% -100.0% 0.0%   Employees   30 30 31 31 34 34 0 0   Employee growth %   3.4% 0.0% 3.3% 0.0% 9.7% 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)   54,384 51,635 51,729 55,436 62,971 67,972 33,453 33,453   Balance sheet change%   8.9% -5.1% 0.2% 7.2% 13.6% 7.9% -50.8% 0.0%   Added value   3,473.8 6,752.7 9,501.1 9,432.4 13,998.4 19,794.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,397 -1,886 -644 -3,398 -1,561 -3,129 -12,220 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 (%)   8.9% 21.4% 26.7% 24.2% 32.5% 41.1% 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 %   4.1% 10.8% 14.6% 13.2% 19.9% 27.3% 0.0% 0.0%   ROI %   5.3% 14.0% 19.4% 18.0% 26.5% 36.6% 0.0% 0.0%   ROE %   4.7% 13.3% 16.0% 15.0% 22.6% 30.9% 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 %   59.1% 68.0% 72.3% 68.7% 67.1% 69.1% 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, %   277.4% -1.6% -23.8% -88.4% -46.1% -49.5% 0.0% 0.0%   Gearing %   32.0% 0.5% 0.0% 0.0% 4.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.2% 78.4% 0.0% 14.5% 16.5% 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   1.2 1.4 1.9 2.0 2.0 2.2 0.0 0.0   Current Ratio   1.9 2.7 3.2 3.2 2.9 3.3 0.0 0.0   Cash and cash equivalent   669.9 289.2 2,256.9 8,338.0 8,301.4 9,789.5 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   19,424.7 23,339.3 25,797.1 28,983.4 32,206.0 38,898.0 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   116 225 306 304 412 582 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   116 225 306 304 408 582 0 0   EBIT / employee   65 174 242 233 347 522 0 0   Net earnings / employee   51 149 187 183 267 405 0 0