Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEVA 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% 0.9% 0.9%   Bankruptcy risk   0.9% 0.9% 1.0% 1.1% 0.7% 0.7% 10.3% 10.3%   Credit score (0-100)   91 89 87 84 94 92 24 24   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   1,151.1 1,103.1 506.1 401.2 1,022.2 1,065.3 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   1,410 1,130 1,843 2,379 3,001 4,102 0.0 0.0   EBITDA   -360 -514 -262 -313 825 966 0.0 0.0   EBIT   -391 -529 -273 -368 751 890 0.0 0.0   Pre-tax profit (PTP)   881.0 2,704.7 750.6 317.4 792.5 1,730.1 0.0 0.0   Net earnings   969.3 2,509.5 814.5 400.2 792.9 1,670.8 0.0 0.0   Pre-tax profit without non-rec. items   881 2,705 751 317 793 1,730 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   25.0 9.6 48.4 251 178 141 0.0 0.0   Shareholders equity total   13,833 16,342 8,180 8,580 9,373 10,044 1,693 1,693   Interest-bearing liabilities   0.0 0.0 0.0 604 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,345 16,741 9,289 10,056 10,310 10,910 1,693 1,693   Net Debt   -2,444 -562 -716 -294 -1,714 -1,606 -1,693 -1,693     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   1,410 1,130 1,843 2,379 3,001 4,102 0.0 0.0   Gross profit growth   -29.5% -19.9% 63.1% 29.1% 26.2% 36.7% -100.0% 0.0%   Employees   5 4 5 6 0 8 0 0   Employee growth %   -16.7% -20.0% 25.0% 20.0% -100.0% 0.0% -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)   14,345 16,741 9,289 10,056 10,310 10,910 1,693 1,693   Balance sheet change%   -0.6% 16.7% -44.5% 8.3% 2.5% 5.8% -84.5% 0.0%   Added value   -360.5 -513.7 -262.3 -313.0 805.9 966.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -96 -31 28 148 -147 -114 -141 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 2.0 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 (%)   -27.7% -46.8% -14.8% -15.5% 25.0% 21.7% 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 %   6.1% 17.4% 5.8% 3.4% 7.9% 16.3% 0.0% 0.0%   ROI %   6.4% 17.9% 6.2% 3.8% 8.7% 17.8% 0.0% 0.0%   ROE %   7.3% 16.6% 6.6% 4.8% 8.8% 17.2% 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 %   96.4% 97.6% 88.1% 85.3% 90.9% 92.1% 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, %   677.9% 109.4% 272.7% 93.8% -207.9% -166.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 7.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.0% 0.0% 3.7% 3.7% 0.0% 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   5.8 2.4 1.4 1.4 3.2 3.3 0.0 0.0   Current Ratio   5.8 2.4 1.4 1.4 3.2 3.3 0.0 0.0   Cash and cash equivalent   2,443.5 561.7 715.5 897.7 1,713.8 1,606.2 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   2,433.1 560.5 426.6 656.9 2,096.8 1,979.4 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   -72 -128 -52 -52 0 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -72 -128 -52 -52 0 121 0 0   EBIT / employee   -78 -132 -55 -61 0 111 0 0   Net earnings / employee   194 627 163 67 0 209 0 0