Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCANLAK BALLING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.0% 1.1% 1.1% 1.0% 1.2% 8.5% 8.4%   Credit score (0-100)   89 86 84 83 85 82 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,041.5 1,015.3 771.9 635.1 1,456.1 601.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,710 6,074 5,836 5,590 7,376 6,214 0.0 0.0   EBITDA   3,238 3,718 3,123 2,238 3,937 2,870 0.0 0.0   EBIT   3,238 3,718 3,123 2,238 3,937 2,870 0.0 0.0   Pre-tax profit (PTP)   2,867.5 3,607.3 3,006.1 2,114.7 3,804.9 2,856.3 0.0 0.0   Net earnings   2,220.9 2,807.3 2,338.5 1,643.3 2,960.9 2,213.4 0.0 0.0   Pre-tax profit without non-rec. items   2,867 3,607 3,006 2,115 3,805 2,856 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   14,644 19,073 19,763 18,668 18,006 20,168 0.0 0.0   Shareholders equity total   12,052 14,860 15,198 16,842 19,802 17,016 16,516 16,516   Interest-bearing liabilities   5,934 6,153 7,621 6,859 5,586 8,074 0.0 0.0   Balance sheet total (assets)   23,484 27,222 28,884 31,128 32,037 35,037 16,516 16,516   Net Debt   2,236 3,141 5,897 4,508 1,944 983 -16,516 -16,516     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   5,710 6,074 5,836 5,590 7,376 6,214 0.0 0.0   Gross profit growth   -10.0% 6.4% -3.9% -4.2% 32.0% -15.7% -100.0% 0.0%   Employees   26 27 31 40 42 39 0 0   Employee growth %   0.0% 3.8% 14.8% 29.0% 5.0% -7.1% -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)   23,484 27,222 28,884 31,128 32,037 35,037 16,516 16,516   Balance sheet change%   16.6% 15.9% 6.1% 7.8% 2.9% 9.4% -52.9% 0.0%   Added value   3,237.8 3,718.3 3,123.0 2,238.1 3,936.7 2,870.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   742 4,429 691 -1,095 -662 2,162 -20,168 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   56.7% 61.2% 53.5% 40.0% 53.4% 46.2% 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 %   14.9% 14.7% 11.1% 7.5% 12.5% 8.8% 0.0% 0.0%   ROI %   17.6% 17.4% 13.0% 8.7% 14.5% 10.7% 0.0% 0.0%   ROE %   19.4% 20.9% 15.6% 10.3% 16.2% 12.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   51.3% 54.6% 52.6% 54.1% 61.8% 48.6% 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, %   69.1% 84.5% 188.8% 201.4% 49.4% 34.3% 0.0% 0.0%   Gearing %   49.2% 41.4% 50.1% 40.7% 28.2% 47.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 1.9% 1.7% 1.8% 2.2% 1.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 1.4 1.2 1.6 2.4 1.2 0.0 0.0   Current Ratio   2.1 1.6 1.4 1.8 2.7 1.3 0.0 0.0   Cash and cash equivalent   3,698.0 3,012.0 1,724.3 2,351.0 3,641.8 7,090.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,618.8 3,130.2 2,771.6 5,420.8 8,820.0 3,536.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   125 138 101 56 94 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   125 138 101 56 94 74 0 0   EBIT / employee   125 138 101 56 94 74 0 0   Net earnings / employee   85 104 75 41 70 57 0 0