Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

25syv Group 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 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% 1.9% 1.9%   Bankruptcy risk   24.6% 8.1% 7.1% 4.7% 11.7% 13.7% 6.7% 6.7%   Credit score (0-100)   4 32 34 44 19 15 36 36   Credit rating   B BB BBB BBB BB BB BBB BBB   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)  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   17,927 -56.7 -76.3 -3.0 -1.0 -48.2 0.0 0.0   EBITDA   17,927 -56.7 -76.3 -3.0 -1.0 -48.2 0.0 0.0   EBIT   17,804 -56.7 -76.3 -3.0 -1.0 -48.2 0.0 0.0   Pre-tax profit (PTP)   -5,069.3 -190.3 -227.1 -143.3 78,283.0 -52.8 0.0 0.0   Net earnings   -5,069.3 -190.3 -227.1 -143.3 78,283.0 -52.8 0.0 0.0   Pre-tax profit without non-rec. items   -5,069 -190 -227 -143 78,283 -52.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -12,711 -4,594 -4,821 -4,965 73,318 73,266 72,191 72,191   Interest-bearing liabilities   8,657 10,502 10,647 10,783 0.0 350 0.0 0.0   Balance sheet total (assets)   1,763 5,908 5,859 5,818 73,318 73,663 72,191 72,191   Net Debt   8,636 10,494 10,645 10,783 -14.7 339 -72,191 -72,191     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   17,927 -56.7 -76.3 -3.0 -1.0 -48.2 0.0 0.0   Gross profit growth   4,086.7% 0.0% -34.5% 96.0% 66.9% -4,724.8% 0.0% 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)   1,763 5,908 5,859 5,818 73,318 73,663 72,191 72,191   Balance sheet change%   -50.1% 235.2% -0.8% -0.7% 1,160.2% 0.5% -2.0% 0.0%   Added value   17,927.0 -56.7 -76.3 -3.0 -1.0 -48.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -494 0 0 0 0 0 0 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 -4.0 -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 (%)   99.3% 100.0% 100.0% 100.0% 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 %   -37.6% -0.4% -0.7% -0.0% 186.6% -0.1% 0.0% 0.0%   ROI %   -63.3% -0.5% -0.7% -0.0% 186.6% -0.1% 0.0% 0.0%   ROE %   -191.4% -5.0% -3.9% -2.5% 197.8% -0.1% 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 %   -87.8% -43.7% -45.1% -46.0% 100.0% 99.5% 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, %   48.2% -18,511.9% -13,958.0% -356,684.5% 1,465.3% -703.6% 0.0% 0.0%   Gearing %   -68.1% -228.6% -220.8% -217.2% 0.0% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 1.5% 1.4% 1.3% 3.8% 2.6% 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   0.1 0.6 0.5 0.5 73,318,370.0 185.2 0.0 0.0   Current Ratio   0.1 0.6 0.5 0.5 73,318,370.0 185.2 0.0 0.0   Cash and cash equivalent   20.3 8.2 1.8 0.2 14.7 10.1 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   -12,711.0 -4,594.2 -4,821.3 -4,964.6 73,318.4 73,265.6 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