SEBO ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  6.0% 6.0% 6.0% 6.0% 6.0%  
Bankruptcy risk  7.8% 6.7% 4.8% 2.6% 2.1%  
Credit score (0-100)  31 34 44 61 68  
Credit rating  BB BBB BBB BBB A  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.5  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  4,561 6,186 6,108 7,532 7,315  
EBITDA  338 406 -68.2 1,631 2,210  
EBIT  322 388 -79.4 1,625 2,193  
Pre-tax profit (PTP)  302.9 363.2 -90.4 1,641.9 2,204.9  
Net earnings  231.5 276.6 -77.7 1,278.0 1,715.4  
Pre-tax profit without non-rec. items  303 363 -90.4 1,642 2,205  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  19.5 33.5 27.4 21.1 129  
Shareholders equity total  1,184 1,460 1,383 2,661 3,726  
Interest-bearing liabilities  110 750 75.4 384 763  
Balance sheet total (assets)  3,777 5,345 3,719 6,095 7,864  

Net Debt  91.0 750 75.4 -1,099 -906  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  4,561 6,186 6,108 7,532 7,315  
Gross profit growth  51.3% 35.6% -1.3% 23.3% -2.9%  
Employees  10 14 13 12 11  
Employee growth %  66.7% 40.0% -7.1% -7.7% -8.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,777 5,345 3,719 6,095 7,864  
Balance sheet change%  16.8% 41.5% -30.4% 63.9% 29.0%  
Added value  338.4 405.5 -68.2 1,635.7 2,209.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -32 -3 -17 -13 91  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 -1.0 1.0 2.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  7.1% 6.3% -1.3% 21.6% 30.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  9.4% 8.7% -1.4% 33.5% 31.8%  
ROI %  27.1% 21.6% -3.3% 71.1% 58.0%  
ROE %  21.7% 20.9% -5.5% 63.2% 53.7%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  31.3% 27.3% 37.2% 43.7% 47.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  26.9% 184.9% -110.6% -67.4% -41.0%  
Gearing %  9.3% 51.4% 5.5% 14.4% 20.5%  
Net interest  0 0 0 0 0  
Financing costs %  30.1% 7.7% 6.4% 1.7% 2.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.5 1.4 1.6 1.8 1.9  
Current Ratio  1.5 1.4 1.6 1.8 1.9  
Cash and cash equivalent  19.0 0.0 0.0 1,483.1 1,669.1  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,238.5 1,523.7 1,430.0 2,689.5 3,649.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  34 29 -5 136 201  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  34 29 -5 136 201  
EBIT / employee  32 28 -6 135 199  
Net earnings / employee  23 20 -6 107 156