Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SÆTHER NORDIC A/S 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 N/A 2020 N/A 2021 N/A 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% 2.3% 2.3%   Bankruptcy risk   1.0% 0.0% 0.0% 0.0% 1.0% 0.5% 4.3% 4.2%   Credit score (0-100)   87 0 0 0 86 99 48 48   Credit rating   A N/A N/A N/A A AAA BBB BBB   Credit limit (mDKK)   3.4 0.0 0.0 0.0 8.0 18.6 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   430 0 0 0 957 1,048 1,048 1,048   Gross profit   22.6 0.0 0.0 0.0 42.1 78.7 0.0 0.0   EBITDA   -1.1 0.0 0.0 0.0 -21.9 6.1 0.0 0.0   EBIT   -4.1 0.0 0.0 0.0 -23.0 4.6 0.0 0.0   Pre-tax profit (PTP)   9.0 0.0 0.0 0.0 27.4 30.7 0.0 0.0   Net earnings   10.5 0.0 0.0 0.0 33.3 31.7 0.0 0.0   Pre-tax profit without non-rec. items   9.0 0.0 0.0 0.0 27.4 30.7 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   6.5 0.0 0.0 0.0 6.5 6.6 0.0 0.0   Shareholders equity total   64.7 0.0 0.0 0.0 156 169 91.8 91.8   Interest-bearing liabilities   81.9 0.0 0.0 0.0 162 191 0.0 0.0   Balance sheet total (assets)   230 0.0 0.0 0.0 418 480 91.8 91.8   Net Debt   81.9 0.0 0.0 0.0 162 191 -90.2 -90.2     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   430 0 0 0 957 1,048 1,048 1,048   Net sales growth   4.8% -100.0% 0.0% 0.0% 0.0% 9.5% 0.0% 0.0%   Gross profit   22.6 0.0 0.0 0.0 42.1 78.7 0.0 0.0   Gross profit growth   17.2% -100.0% 0.0% 0.0% 0.0% 87.1% -100.0% 0.0%   Employees   68 0 0 0 107 126 0 0   Employee growth %   6.3% -100.0% 0.0% 0.0% 0.0% 17.8% -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)   230 0 0 0 418 480 92 92   Balance sheet change%   32.8% -100.0% 0.0% 0.0% 0.0% 14.8% -80.9% 0.0%   Added value   -1.1 0.0 0.0 0.0 -23.0 6.1 0.0 0.0   Added value %   -0.3% 0.0% 0.0% 0.0% -2.4% 0.6% 0.0% 0.0%   Investments   -2 -7 0 0 7 -1 -7 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -2.0 0.0 0.0 0.0 -1.0 1.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -0.3% 0.0% 0.0% 0.0% -2.3% 0.6% 0.0% 0.0%   EBIT %   -0.9% 0.0% 0.0% 0.0% -2.4% 0.4% 0.0% 0.0%   EBIT to gross profit (%)   -18.0% 0.0% 0.0% 0.0% -54.7% 5.9% 0.0% 0.0%   Net Earnings %   2.4% 0.0% 0.0% 0.0% 3.5% 3.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.1% 0.0% 0.0% 0.0% 3.6% 3.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.1% 0.0% 0.0% 0.0% 2.9% 2.9% 0.0% 0.0%   ROA %   6.1% 0.0% 0.0% 0.0% 8.1% 9.1% 0.0% 0.0%   ROI %   8.7% 0.0% 0.0% 0.0% 10.6% 12.1% 0.0% 0.0%   ROE %   14.7% 0.0% 0.0% 0.0% 21.3% 19.5% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   28.1% 0.0% 0.0% 0.0% 37.4% 35.2% 100.0% 100.0%   Relative indebtedness %   38.5% 0.0% 0.0% 0.0% 27.3% 29.7% 0.0% 0.0%   Relative net indebtedness %   38.5% 0.0% 0.0% 0.0% 27.3% 29.7% -8.6% -8.6%   Net int. bear. debt to EBITDA, %   -7,582.9% 0.0% 0.0% 0.0% -740.7% 3,113.3% 0.0% 0.0%   Gearing %   126.5% 0.0% 0.0% 0.0% 103.7% 112.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 0.0% 0.0% 0.0% 7.7% 5.8% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.0 0.0 0.0 0.2 0.1 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   16.9 0.0 0.0 0.0 1.0 0.2 0.0 0.0   Trade creditors turnover (days)   1,468.5 0.0 0.0 0.0 345.8 397.9 0.0 0.0   Current assets / Net sales %   41.4% 0.0% 0.0% 0.0% 31.2% 30.9% 8.6% 8.6%   Net working capital   12.7 0.0 0.0 0.0 41.4 17.5 0.0 0.0   Net working capital %   3.0% 0.0% 0.0% 0.0% 4.3% 1.7% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   6 0 0 0 9 8 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