Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDI LOGISTICS DANMARK 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7% 5.7%   Bankruptcy risk   0.6% 0.7% 0.8% 0.6% 0.8% 1.0% 9.1% 8.9%   Credit score (0-100)   98 94 93 97 91 85 27 28   Credit rating   AA AA AA AA AA A BB BB   Credit limit (kDKK)   2,708.7 1,251.8 1,375.3 1,588.9 1,528.7 511.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,082 6,746 4,730 6,979 8,594 4,629 0.0 0.0   EBITDA   5,846 3,753 1,919 3,857 5,951 1,304 0.0 0.0   EBIT   4,116 1,881 1,840 3,776 5,876 1,299 0.0 0.0   Pre-tax profit (PTP)   4,828.9 2,101.6 2,381.3 4,195.1 6,265.9 1,606.8 0.0 0.0   Net earnings   3,927.2 1,681.9 1,984.1 3,372.9 4,978.0 1,318.7 0.0 0.0   Pre-tax profit without non-rec. items   4,829 2,102 2,381 4,195 6,266 1,607 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   7,336 2,871 180 99.3 24.9 19.6 0.0 0.0   Shareholders equity total   24,018 10,703 12,634 12,504 10,086 6,326 5,562 5,562   Interest-bearing liabilities   2,346 10,717 4,265 4,950 11,455 5,882 0.0 0.0   Balance sheet total (assets)   32,861 27,942 20,244 21,578 25,905 15,978 5,562 5,562   Net Debt   1,059 8,644 1,771 3,023 2,884 3,600 -5,562 -5,562     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   8,082 6,746 4,730 6,979 8,594 4,629 0.0 0.0   Gross profit growth   -3.1% -16.5% -29.9% 47.5% 23.1% -46.1% -100.0% 0.0%   Employees   5 5 5 5 5 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 40.0% -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)   32,861 27,942 20,244 21,578 25,905 15,978 5,562 5,562   Balance sheet change%   11.4% -15.0% -27.6% 6.6% 20.1% -38.3% -65.2% 0.0%   Added value   5,846.3 3,753.4 1,918.5 3,856.7 5,957.3 1,303.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,898 -6,339 -2,769 -162 -149 -11 -20 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   50.9% 27.9% 38.9% 54.1% 68.4% 28.1% 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 %   15.6% 7.0% 10.3% 20.4% 26.6% 7.8% 0.0% 0.0%   ROI %   18.1% 8.3% 12.3% 24.7% 32.3% 9.7% 0.0% 0.0%   ROE %   16.4% 9.7% 17.0% 26.8% 44.1% 16.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   73.1% 38.3% 62.4% 57.9% 38.9% 39.6% 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, %   18.1% 230.3% 92.3% 78.4% 48.5% 276.1% 0.0% 0.0%   Gearing %   9.8% 100.1% 33.8% 39.6% 113.6% 93.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.6% 1.4% 1.3% 0.7% 0.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.7 0.9 1.6 1.5 1.4 1.3 0.0 0.0   Current Ratio   1.7 0.9 1.6 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   1,286.8 2,072.9 2,494.4 1,926.4 8,571.1 2,281.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4,724.2 -2,008.6 4,276.8 4,194.2 6,418.0 2,636.5 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,169 751 384 771 1,191 186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,169 751 384 771 1,190 186 0 0   EBIT / employee   823 376 368 755 1,175 186 0 0   Net earnings / employee   785 336 397 675 996 188 0 0