Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

7P SCANDINAVIA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   0.0% 13.1% 16.4% 7.2% 4.5% 3.7% 25.3% 21.0%   Credit score (0-100)   0 20 12 35 48 52 2 4   Credit rating   N/A BB BB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 2,502 3,124 3,309 3,315 3,309 3,309 3,309   Gross profit   0.0 1,727 2,395 2,705 2,572 2,615 0.0 0.0   EBITDA   0.0 -336 144 270 220 146 0.0 0.0   EBIT   0.0 -336 144 270 218 131 0.0 0.0   Pre-tax profit (PTP)   0.0 -343.4 139.1 264.9 211.8 117.3 0.0 0.0   Net earnings   0.0 -270.0 104.8 203.0 162.0 85.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -343 139 265 212 117 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 8.2 12.2 0.0 0.0   Shareholders equity total   0.0 179 283 486 648 734 362 362   Interest-bearing liabilities   0.0 0.0 0.0 0.0 14.3 12.8 0.0 0.0   Balance sheet total (assets)   0.0 528 594 1,009 1,316 1,693 362 362   Net Debt   0.0 -149 -166 -611 -608 -956 -362 -362     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 2,502 3,124 3,309 3,315 3,309 3,309 3,309   Net sales growth   0.0% 0.0% 24.9% 5.9% 0.2% -0.2% 0.0% 0.0%   Gross profit   0.0 1,727 2,395 2,705 2,572 2,615 0.0 0.0   Gross profit growth   0.0% 0.0% 38.7% 12.9% -4.9% 1.7% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 528 594 1,009 1,316 1,693 362 362   Balance sheet change%   0.0% 0.0% 12.4% 69.8% 30.5% 28.6% -78.6% 0.0%   Added value   0.0 -336.0 144.4 269.9 217.6 146.0 0.0 0.0   Added value %   0.0% -13.4% 4.6% 8.2% 6.6% 4.4% 0.0% 0.0%   Investments   0 0 0 0 5 -11 -12 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% -13.4% 4.6% 8.2% 6.6% 4.4% 0.0% 0.0%   EBIT %   0.0% -13.4% 4.6% 8.2% 6.6% 4.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -19.5% 6.0% 10.0% 8.5% 5.0% 0.0% 0.0%   Net Earnings %   0.0% -10.8% 3.4% 6.1% 4.9% 2.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -10.8% 3.4% 6.1% 5.0% 3.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -13.7% 4.5% 8.0% 6.4% 3.5% 0.0% 0.0%   ROA %   0.0% -63.5% 25.8% 33.8% 18.7% 8.7% 0.0% 0.0%   ROI %   0.0% -187.9% 62.7% 70.3% 37.8% 18.6% 0.0% 0.0%   ROE %   0.0% -151.2% 45.4% 52.7% 28.6% 12.3% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 33.8% 47.7% 48.2% 49.3% 43.3% 100.0% 100.0%   Relative indebtedness %   0.0% 14.0% 9.9% 15.8% 20.1% 29.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 8.0% 4.6% -2.7% 1.3% -0.3% -10.9% -10.9%   Net int. bear. debt to EBITDA, %   0.0% 44.4% -114.7% -226.6% -276.2% -655.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.2% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 80.4% 101.6% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.4 1.7 1.8 1.9 1.7 0.0 0.0   Current Ratio   0.0 1.4 1.7 1.8 1.9 1.7 0.0 0.0   Cash and cash equivalent   0.0 149.2 165.6 611.4 622.8 969.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 30.4 30.4 30.5 60.9 30.4 0.0 0.0   Trade creditors turnover (days)   0.0 3.4 0.1 2.8 1.4 0.4 0.0 0.0   Current assets / Net sales %   0.0% 20.1% 17.0% 28.5% 37.4% 48.8% 10.9% 10.9%   Net working capital   0.0 154.1 219.0 422.0 575.1 655.0 0.0 0.0   Net working capital %   0.0% 6.2% 7.0% 12.8% 17.3% 19.8% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 1,655 0 0   Added value / employee   0 0 0 0 0 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 73 0 0   EBIT / employee   0 0 0 0 0 66 0 0   Net earnings / employee   0 0 0 0 0 43 0 0