Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEDA EJENDOMME 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 1.5% 6.0%   Bankruptcy risk   0.8% 0.7% 0.7% 0.8% 0.8% 0.9% 8.6% 7.1%   Credit score (0-100)   93 95 94 91 93 88 29 34   Credit rating   AA AA AA AA AA A BB BBB   Credit limit (kDKK)   521.8 695.6 787.4 830.3 968.0 925.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,452 2,637 2,766 2,549 2,911 2,878 0.0 0.0   EBITDA   1,452 2,637 2,766 2,549 2,911 2,878 0.0 0.0   EBIT   1,452 2,637 2,766 2,849 2,911 2,878 0.0 0.0   Pre-tax profit (PTP)   1,020.8 2,221.2 2,332.8 2,550.3 2,564.9 2,410.5 0.0 0.0   Net earnings   796.3 1,742.5 1,677.7 1,989.2 1,934.6 1,878.3 0.0 0.0   Pre-tax profit without non-rec. items   1,021 2,221 2,333 2,550 2,565 2,410 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   26,900 26,900 26,900 27,200 27,200 27,200 0.0 0.0   Shareholders equity total   5,145 6,088 6,966 8,155 9,289 10,368 9,243 9,243   Interest-bearing liabilities   18,266 16,884 15,494 14,767 13,425 11,856 0.0 0.0   Balance sheet total (assets)   27,169 26,960 27,073 27,320 27,245 27,206 9,243 9,243   Net Debt   18,261 16,884 15,490 14,763 13,421 11,850 -9,243 -9,243     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,452 2,637 2,766 2,549 2,911 2,878 0.0 0.0   Gross profit growth   -24.8% 81.6% 4.9% -7.8% 14.2% -1.1% -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)   27,169 26,960 27,073 27,320 27,245 27,206 9,243 9,243   Balance sheet change%   0.7% -0.8% 0.4% 0.9% -0.3% -0.1% -66.0% 0.0%   Added value   1,452.2 2,637.2 2,765.6 2,849.1 2,910.6 2,877.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 300 0 0 -27,200 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   100.0% 100.0% 100.0% 111.8% 100.0% 100.0% 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 %   5.4% 9.7% 10.2% 10.5% 10.7% 10.6% 0.0% 0.0%   ROI %   5.5% 10.1% 10.7% 11.0% 11.1% 11.1% 0.0% 0.0%   ROE %   16.3% 31.0% 25.7% 26.3% 22.2% 19.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   18.9% 22.6% 25.7% 29.8% 34.1% 38.1% 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, %   1,257.4% 640.2% 560.1% 579.1% 461.1% 411.8% 0.0% 0.0%   Gearing %   355.0% 277.3% 222.4% 181.1% 144.5% 114.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.4% 2.7% 2.0% 2.5% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   5.4 0.4 4.1 4.2 4.6 5.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -10,653.2 -10,304.7 -9,858.0 -9,181.6 -8,561.9 -7,975.3 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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