Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEJMA INDUSTRIES ApS 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   11.8% 8.6% 8.0% 6.0% 6.5% 4.5% 11.9% 11.9%   Credit score (0-100)   21 28 29 38 36 47 20 20   Credit rating   BB BB BB BBB BBB BBB BB 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)  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   3,217 3,296 3,034 4,133 2,416 3,599 0.0 0.0   EBITDA   203 223 521 1,335 -183 612 0.0 0.0   EBIT   198 187 485 1,300 -215 562 0.0 0.0   Pre-tax profit (PTP)   186.4 174.3 468.1 1,288.5 -222.8 551.0 0.0 0.0   Net earnings   88.3 135.8 363.1 1,002.5 -174.0 429.6 0.0 0.0   Pre-tax profit without non-rec. items   186 174 468 1,288 -223 551 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   167 131 94.2 59.9 95.1 275 0.0 0.0   Shareholders equity total   564 700 1,063 2,066 1,392 1,821 1,696 1,696   Interest-bearing liabilities   644 133 21.8 25.7 423 4.2 0.0 0.0   Balance sheet total (assets)   2,313 2,327 2,689 3,249 2,645 3,022 1,696 1,696   Net Debt   639 -753 -90.7 -385 419 -799 -1,696 -1,696     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   3,217 3,296 3,034 4,133 2,416 3,599 0.0 0.0   Gross profit growth   8.1% 2.5% -8.0% 36.2% -41.5% 48.9% -100.0% 0.0%   Employees   8 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   2,313 2,327 2,689 3,249 2,645 3,022 1,696 1,696   Balance sheet change%   31.7% 0.6% 15.5% 20.9% -18.6% 14.2% -43.9% 0.0%   Added value   203.1 223.3 521.2 1,334.7 -181.0 612.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   162 -73 -73 -69 3 129 -275 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 -1.0 1.0 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 (%)   6.2% 5.7% 16.0% 31.5% -8.9% 15.6% 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 %   9.9% 8.1% 19.3% 44.0% -7.2% 19.8% 0.0% 0.0%   ROI %   19.2% 18.3% 50.4% 82.2% -10.9% 30.8% 0.0% 0.0%   ROE %   17.0% 21.5% 41.2% 64.1% -10.1% 26.7% 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 %   24.4% 30.1% 39.5% 63.6% 52.6% 60.3% 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, %   314.6% -337.4% -17.4% -28.9% -229.2% -130.5% 0.0% 0.0%   Gearing %   114.2% 18.9% 2.1% 1.2% 30.4% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.2% 21.6% 75.8% 4.3% 5.0% 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   1.0 1.1 1.5 2.5 1.8 2.2 0.0 0.0   Current Ratio   1.2 1.4 1.6 2.7 2.0 2.5 0.0 0.0   Cash and cash equivalent   5.4 886.0 112.6 410.9 3.9 802.9 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   399.4 572.3 970.3 2,005.9 1,296.7 1,644.9 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   25 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 0 0 0 0 0 0 0   EBIT / employee   25 0 0 0 0 0 0 0   Net earnings / employee   11 0 0 0 0 0 0 0