Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SCBK 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  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.0% 19.2% 18.4% 12.1% 9.5% 26.5% 20.3% 16.0%   Credit score (0-100)   0 7 8 19 25 2 4 12   Credit rating   N/A B B BB BB B B BB   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)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 689 0 0 0 0 0   Gross profit   0.0 -8.3 613 71.3 250 -724 0.0 0.0   EBITDA   0.0 -9.0 47.8 71.3 92.6 -1,182 0.0 0.0   EBIT   0.0 -9.0 47.8 71.3 92.6 -1,182 0.0 0.0   Pre-tax profit (PTP)   0.0 -9.0 45.1 67.4 77.9 -1,194.9 0.0 0.0   Net earnings   0.0 -7.0 30.9 56.4 61.3 -1,194.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -9.0 45.1 67.4 77.9 -1,195 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 43.0 69.9 126 188 -1,007 -1,134 -1,134   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.7 1,134 1,134   Balance sheet total (assets)   0.0 41.1 258 500 2,167 1.0 0.0 0.0   Net Debt   0.0 -0.0 -23.7 -34.0 -53.6 0.7 1,134 1,134     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 689 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -8.3 613 71.3 250 -724 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -88.4% 250.4% 0.0% 0.0% 0.0%   Employees   0 0 0 0 1 1 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 41 258 500 2,167 1 0 0   Balance sheet change%   0.0% 0.0% 527.0% 93.9% 333.7% -100.0% -100.0% 0.0%   Added value   0.0 -9.0 47.8 71.3 92.6 -1,182.4 0.0 0.0   Added value %   0.0% 0.0% 6.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 6.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 6.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 107.8% 7.8% 100.0% 37.1% 163.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 4.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 6.6% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -21.9% 32.0% 18.8% 6.9% -74.5% 0.0% 0.0%   ROI %   0.0% -20.9% 84.7% 72.7% 59.0% -1,255.8% 0.0% 0.0%   ROE %   0.0% -16.3% 54.7% 57.5% 39.0% -1,267.3% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   0.0% 95.8% 27.1% 25.3% 8.7% -99.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 27.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 23.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -49.5% -47.7% -57.9% -0.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -0.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 3,441.7% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 -21.8 0.5 0.4 0.4 0.0 0.0 0.0   Current Ratio   0.0 -21.8 1.5 1.5 1.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 23.7 34.0 53.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 5.2 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 37.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 43.0 88.8 156.5 187.6 -1,007.3 -566.8 -566.8   Net working capital %   0.0% 0.0% 12.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 93 -1,182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 93 -1,182 0 0   EBIT / employee   0 0 0 0 93 -1,182 0 0   Net earnings / employee   0 0 0 0 61 -1,195 0 0