Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEASAT A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   0.6% 0.7% 0.7% 0.6% 0.8% 0.8% 18.3% 18.1%   Credit score (0-100)   98 96 96 97 91 90 8 8   Credit rating   AA AA AA AA AA AA B B   Credit limit (kDKK)   1,604.6 1,636.8 1,014.5 903.4 833.0 893.9 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,269 12,539 10,656 9,850 13,926 12,959 0.0 0.0   EBITDA   5,661 6,627 5,375 2,596 5,524 6,605 0.0 0.0   EBIT   5,646 6,502 5,097 2,320 5,435 6,435 0.0 0.0   Pre-tax profit (PTP)   5,862.2 6,714.3 4,656.2 2,792.1 5,368.4 6,061.6 0.0 0.0   Net earnings   4,566.6 5,230.8 3,625.7 2,172.5 4,167.2 4,719.6 0.0 0.0   Pre-tax profit without non-rec. items   5,862 6,714 4,656 2,792 5,368 6,062 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   809 684 1,035 759 870 700 0.0 0.0   Shareholders equity total   8,544 8,775 5,401 4,294 4,677 4,143 -117 -117   Interest-bearing liabilities   0.0 0.0 620 2,967 87.4 7,703 117 117   Balance sheet total (assets)   16,794 12,358 12,137 10,857 9,445 17,133 0.0 0.0   Net Debt   -6,845 -6,718 -1,439 -1,141 -611 5,302 117 117     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,269 12,539 10,656 9,850 13,926 12,959 0.0 0.0   Gross profit growth   -25.7% 11.3% -15.0% -7.6% 41.4% -6.9% -100.0% 0.0%   Employees   0 0 7 10 11 8 0 0   Employee growth %   0.0% 0.0% 0.0% 42.9% 10.0% -27.3% -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)   16,794 12,358 12,137 10,857 9,445 17,133 0 0   Balance sheet change%   -38.9% -26.4% -1.8% -10.5% -13.0% 81.4% -100.0% 0.0%   Added value   5,660.9 6,626.8 5,375.2 2,596.1 5,710.5 6,605.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   574 -250 174 -550 29 -336 -814 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   50.1% 51.9% 47.8% 23.6% 39.0% 49.7% 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 %   27.2% 46.6% 41.9% 24.8% 54.4% 49.3% 0.0% 0.0%   ROI %   47.2% 78.4% 69.4% 42.9% 91.5% 78.6% 0.0% 0.0%   ROE %   58.8% 60.4% 51.2% 44.8% 92.9% 107.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   50.9% 71.0% 44.5% 39.5% 49.5% 24.2% -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, %   -120.9% -101.4% -26.8% -43.9% -11.1% 80.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 11.5% 69.1% 1.9% 185.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 0.0% 153.2% 3.1% 9.7% 12.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 2.2 1.1 1.1 1.0 0.4 0.0 0.0   Current Ratio   1.9 3.2 1.6 1.5 1.8 0.7 0.0 0.0   Cash and cash equivalent   6,844.6 6,717.6 2,058.8 4,107.4 698.9 2,400.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7,635.3 7,990.6 4,264.9 3,432.0 3,729.3 -4,086.8 -58.7 -58.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 768 260 519 826 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 768 260 502 826 0 0   EBIT / employee   0 0 728 232 494 804 0 0   Net earnings / employee   0 0 518 217 379 590 0 0