Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANDLINES DANMARK ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.5% 1.5%   Bankruptcy risk   2.8% 2.6% 2.6% 2.0% 0.4% 0.5% 4.4% 4.3%   Credit score (0-100)   61 62 61 68 100 99 47 48   Credit rating   BBB BBB BBB A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 31.7 25.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   94 103 66 79 105 105 105 105   Gross profit   93.2 104 102 76.0 91.7 95.3 0.0 0.0   EBITDA   58.5 62.7 65.9 35.4 65.4 68.4 0.0 0.0   EBIT   58.5 62.7 65.9 35.4 52.4 56.0 0.0 0.0   Pre-tax profit (PTP)   74.2 74.8 69.4 43.3 79.1 81.2 0.0 0.0   Net earnings   74.2 74.8 69.4 43.3 78.9 79.8 0.0 0.0   Pre-tax profit without non-rec. items   58.5 62.7 65.9 35.4 79.1 81.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 66.7 88.8 0.0 0.0   Shareholders equity total   133 162 231 274 277 211 122 122   Interest-bearing liabilities   0.0 0.0 0.0 0.0 25.3 4.2 0.0 0.0   Balance sheet total (assets)   153 230 299 301 328 238 122 122   Net Debt   0.0 0.0 0.0 0.0 25.2 4.2 -99.0 -99.0     See the entire balance sheet 1.0 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   94 103 66 79 105 105 105 105   Net sales growth   -86.5% 9.7% -36.0% 19.1% 32.8% 0.2% 0.0% 0.0%   Gross profit   93.2 104 102 76.0 91.7 95.3 0.0 0.0   Gross profit growth   -84.2% 11.1% -1.5% -25.5% 20.7% 3.9% -100.0% 0.0%   Employees   326 336 327 276 288 296 0 0   Employee growth %   0.0% 3.1% -2.7% -15.6% 4.3% 2.8% -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)   153 230 299 301 328 238 122 122   Balance sheet change%   -87.3% 50.2% 30.0% 0.6% 9.1% -27.5% -48.9% 0.0%   Added value   58.5 62.7 65.9 35.4 52.4 68.4 0.0 0.0   Added value %   62.0% 60.6% 99.5% 44.9% 50.0% 65.1% 0.0% 0.0%   Investments   -593 0 0 0 74 12 -89 0   Net sales trend   -1.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   62.0% 60.6% 99.5% 44.9% 62.4% 65.1% 0.0% 0.0%   EBIT %   62.0% 60.6% 99.5% 44.9% 50.0% 53.3% 0.0% 0.0%   EBIT to gross profit (%)   62.7% 60.6% 64.6% 46.6% 57.1% 58.8% 0.0% 0.0%   Net Earnings %   78.6% 72.3% 104.7% 54.9% 75.3% 76.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   78.6% 72.3% 104.7% 54.9% 87.7% 87.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   62.0% 60.6% 99.5% 44.9% 75.5% 77.4% 0.0% 0.0%   ROA %   8.6% 32.7% 24.9% 11.8% 26.2% 30.7% 0.0% 0.0%   ROI %   9.8% 32.7% 24.9% 11.8% 27.2% 33.4% 0.0% 0.0%   ROE %   14.4% 50.7% 35.3% 17.2% 28.6% 32.7% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 84.2% 88.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 49.5% 25.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 49.4% 25.3% -94.3% -94.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 38.6% 6.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 9.1% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 25.2% 38.2% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 4.0 2.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 4.0 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   1.0 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 45.7 49.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 136.4 82.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 183.8% 55.7% 94.3% 94.3%   Net working capital   0.0 0.0 0.0 0.0 144.2 34.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 137.7% 32.9% 0.0% 0.0%   1.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0