Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Semler Agro Ejendomme Øst A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   16.1% 11.7% 19.6% 21.9% 1.2% 1.0% 18.5% 12.7%   Credit score (0-100)   13 22 7 4 80 87 7 3   Credit rating   B B C C BBB A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 28.1 94.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   25,448 -11.0 -10.0 -10.0 297 528 0.0 0.0   EBITDA   25,448 -11.0 -10.0 -10.0 297 528 0.0 0.0   EBIT   24,317 -11.0 -10.0 -10.0 158 318 0.0 0.0   Pre-tax profit (PTP)   24,360.0 510.0 7.0 5.0 11.0 64.0 0.0 0.0   Net earnings   29,249.0 398.0 5.0 4.0 8.0 50.0 0.0 0.0   Pre-tax profit without non-rec. items   24,360 510 7.0 5.0 11.0 64.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 20,423 20,213 0.0 0.0   Shareholders equity total   51,864 2,262 2,267 771 779 829 229 229   Interest-bearing liabilities   0.0 0.0 0.0 0.0 19,906 20,127 0.0 0.0   Balance sheet total (assets)   55,184 2,299 2,288 792 20,860 21,280 229 229   Net Debt   -130 -198 -376 -1.0 19,469 19,121 -229 -229     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   25,448 -11.0 -10.0 -10.0 297 528 0.0 0.0   Gross profit growth   161.8% 0.0% 9.1% 0.0% 0.0% 77.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,184 2,299 2,288 792 20,860 21,280 229 229   Balance sheet change%   -40.2% -95.8% -0.5% -65.4% 2,533.8% 2.0% -98.9% 0.0%   Added value   24,317.0 -11.0 -10.0 -10.0 158.0 318.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84,386 0 0 0 20,284 -420 -20,213 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   95.6% 100.0% 100.0% 100.0% 53.2% 60.2% 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 %   33.6% 2.1% 0.5% 0.5% 1.5% 1.5% 0.0% 0.0%   ROI %   34.7% 2.2% 0.5% 0.5% 1.5% 1.5% 0.0% 0.0%   ROE %   78.5% 1.5% 0.2% 0.3% 1.0% 6.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   94.0% 98.4% 99.1% 97.3% 3.7% 3.9% 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, %   -0.5% 1,800.0% 3,760.0% 10.0% 6,555.2% 3,621.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2,555.3% 2,427.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.0% 0.0% 0.0% 1.5% 1.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   16.7 62.1 109.0 37.7 0.0 0.1 0.0 0.0   Current Ratio   16.7 62.1 109.0 37.7 0.0 0.1 0.0 0.0   Cash and cash equivalent   130.0 198.0 376.0 1.0 437.0 1,006.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 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   51,870.0 2,262.0 2,267.0 771.0 -19,508.0 -19,135.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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