Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEAMAR SCANDINAVIA 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   0.9% 2.4% 1.0% 1.4% 1.7% 2.8% 19.0% 18.7%   Credit score (0-100)   89 65 87 77 73 58 7 7   Credit rating   A BBB A A A BBB B B   Credit limit (kDKK)   1,519.4 0.3 1,526.1 189.0 43.2 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   58,122 65,245 61,797 63,322 119,574 115,574 0.0 0.0   EBITDA   5,548 8,332 7,322 6,226 10,117 12,327 0.0 0.0   EBIT   5,203 8,155 7,264 6,187 10,072 12,282 0.0 0.0   Pre-tax profit (PTP)   5,431.9 8,174.7 7,180.6 6,140.0 10,029.4 11,971.7 0.0 0.0   Net earnings   4,285.4 6,364.4 5,577.7 4,722.4 7,760.4 9,316.3 0.0 0.0   Pre-tax profit without non-rec. items   5,432 8,175 7,181 6,140 10,029 11,972 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   218 165 140 101 92.5 47.5 0.0 0.0   Shareholders equity total   6,773 9,138 8,415 5,538 8,298 9,915 0.6 0.6   Interest-bearing liabilities   0.0 2,206 0.0 3,269 2,538 6.8 0.0 0.0   Balance sheet total (assets)   11,225 17,569 17,096 16,395 15,793 34,684 0.6 0.6   Net Debt   -5,136 1,521 -3,462 2,489 2,281 -5,159 -0.6 -0.6     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   58,122 65,245 61,797 63,322 119,574 115,574 0.0 0.0   Gross profit growth   11.0% 12.3% -5.3% 2.5% 88.8% -3.3% -100.0% 0.0%   Employees   79 98 91 89 166 161 0 0   Employee growth %   61.2% 24.1% -7.1% -2.2% 86.5% -3.0% -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)   11,225 17,569 17,096 16,395 15,793 34,684 1 1   Balance sheet change%   -26.2% 56.5% -2.7% -4.1% -3.7% 119.6% -100.0% 0.0%   Added value   5,548.0 8,331.6 7,321.8 6,225.6 10,110.3 12,327.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -657 -230 -82 -78 -54 -90 -47 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 (%)   9.0% 12.5% 11.8% 9.8% 8.4% 10.6% 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 %   41.8% 56.9% 41.9% 37.0% 62.8% 48.8% 0.0% 0.0%   ROI %   61.0% 90.5% 71.7% 67.9% 100.1% 118.6% 0.0% 0.0%   ROE %   48.8% 80.0% 63.6% 67.7% 112.2% 102.3% 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 %   60.3% 52.0% 49.2% 33.8% 52.5% 28.6% 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, %   -92.6% 18.3% -47.3% 40.0% 22.5% -41.8% 0.0% 0.0%   Gearing %   0.0% 24.1% 0.0% 59.0% 30.6% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.6% 1.7% 7.6% 3.9% 2.9% 26.1% 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   2.5 2.1 2.1 1.6 2.1 1.4 0.0 0.0   Current Ratio   2.5 2.1 2.1 1.6 2.1 1.4 0.0 0.0   Cash and cash equivalent   5,136.1 685.4 3,461.5 779.0 256.9 5,165.7 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   6,555.5 8,973.0 8,687.2 5,893.6 8,101.2 9,637.5 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   70 85 80 70 61 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 85 80 70 61 77 0 0   EBIT / employee   66 83 80 70 61 76 0 0   Net earnings / employee   54 65 61 53 47 58 0 0