Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCALA BIOGRAFEN SVENDBORG ApS

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% 2.8% 2.8%   Bankruptcy risk   0.9% 1.1% 2.1% 1.1% 1.1% 1.8% 13.3% 13.1%   Credit score (0-100)   90 86 66 83 83 66 17 18   Credit rating   A A BBB A A A BB BB   Credit limit (kDKK)   648.8 479.7 0.3 349.2 252.6 2.2 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   5,621 5,632 3,664 4,324 5,002 5,453 0.0 0.0   EBITDA   2,154 2,090 496 1,479 2,032 2,293 0.0 0.0   EBIT   1,820 1,819 210 1,250 1,830 2,117 0.0 0.0   Pre-tax profit (PTP)   1,428.0 2,174.3 -38.8 1,257.0 1,931.0 2,417.0 0.0 0.0   Net earnings   1,113.5 1,695.7 -30.6 980.0 1,506.0 1,885.2 0.0 0.0   Pre-tax profit without non-rec. items   1,428 2,174 -38.8 1,257 1,931 2,417 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   1,015 830 433 1,106 903 728 0.0 0.0   Shareholders equity total   4,888 5,584 3,553 4,534 6,040 2,925 840 840   Interest-bearing liabilities   1,826 2,594 2,504 2,341 4,595 6,348 0.0 0.0   Balance sheet total (assets)   10,018 12,159 8,983 10,134 14,680 13,345 840 840   Net Debt   -6,472 -7,450 -3,307 -3,053 4,549 6,302 -840 -840     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   5,621 5,632 3,664 4,324 5,002 5,453 0.0 0.0   Gross profit growth   10.4% 0.2% -34.9% 18.0% 15.7% 9.0% -100.0% 0.0%   Employees   8 8 7 7 8 8 0 0   Employee growth %   -11.1% 0.0% -12.5% 0.0% 14.3% 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)   10,018 12,159 8,983 10,134 14,680 13,345 840 840   Balance sheet change%   13.7% 21.4% -26.1% 12.8% 44.9% -9.1% -93.7% 0.0%   Added value   2,154.1 2,090.4 496.0 1,479.0 2,059.0 2,292.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -457 -682 444 -405 -351 -728 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 (%)   32.4% 32.3% 5.7% 28.9% 36.6% 38.8% 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 %   21.1% 20.8% 3.4% 14.4% 18.4% 18.7% 0.0% 0.0%   ROI %   32.2% 31.0% 5.0% 21.3% 26.1% 26.3% 0.0% 0.0%   ROE %   23.0% 32.4% -0.7% 24.2% 28.5% 42.1% 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 %   48.8% 45.9% 39.6% 44.7% 41.1% 21.9% 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, %   -300.5% -356.4% -666.7% -206.4% 223.9% 274.9% 0.0% 0.0%   Gearing %   37.4% 46.5% 70.5% 51.6% 76.1% 217.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   41.7% 6.0% 15.4% 4.9% 10.1% 3.7% 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 1.7 1.6 1.6 1.6 1.2 0.0 0.0   Current Ratio   1.7 1.7 1.6 1.6 1.6 1.2 0.0 0.0   Cash and cash equivalent   8,297.9 10,044.1 5,811.3 5,394.0 46.0 45.8 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   668.4 1,417.5 2,949.6 3,240.0 5,137.0 2,196.9 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   269 261 71 211 257 287 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   269 261 71 211 254 287 0 0   EBIT / employee   227 227 30 179 229 265 0 0   Net earnings / employee   139 212 -4 140 188 236 0 0