Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sisimiut Fish A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 7.1%   Bankruptcy risk   6.5% 4.7% 1.4% 2.0% 5.7% 3.9% 20.3% 17.8%   Credit score (0-100)   38 46 77 68 40 49 5 8   Credit rating   BBB BBB A A BBB BBB B B   Credit limit (kDKK)   0.0 -0.0 -0.5 -0.2 -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 0 106 608 0 0 0 0   Gross profit   0.0 -1,586 427 -614 2,070 4,465 0.0 0.0   EBITDA   0.0 -1,586 427 358 2,070 3,901 0.0 0.0   EBIT   0.0 -1,586 427 -632 -1,051 1,493 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,590.0 419.0 -744.0 -1,265.4 912.2 0.0 0.0   Net earnings   0.0 -1,169.0 308.0 -547.0 -930.0 684.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,590 419 -744 -1,265 912 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   22,081 29,746 29,858 29,741 26,722 24,239 0.0 0.0   Shareholders equity total   500 -669 -361 -908 -1,838 -1,154 -1,654 -1,654   Interest-bearing liabilities   5,407 8,709 10,512 14,556 20,230 9,505 1,654 1,654   Balance sheet total (assets)   22,632 30,265 30,174 30,970 36,288 26,408 0.0 0.0   Net Debt   4,908 8,709 10,512 14,556 20,230 9,505 1,654 1,654     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 0 106 608 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 473.6% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -1,586 427 -614 2,070 4,465 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 115.7% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   22,632 30,265 30,174 30,970 36,288 26,408 0 0   Balance sheet change%   0.0% 33.7% -0.3% 2.6% 17.2% -27.2% -100.0% 0.0%   Added value   0.0 -1,586.0 427.0 358.0 -60.8 3,900.8 0.0 0.0   Added value %   0.0% 0.0% 402.8% 58.9% 0.0% 0.0% 0.0% 0.0%   Investments   22,081 7,665 112 -1,107 -6,140 -4,891 -24,239 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 -2.0 1.0 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% 402.8% 58.9% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 402.8% -103.9% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 102.9% -50.8% 33.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 290.6% -90.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 290.6% 72.9% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 395.3% -122.4% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -5.9% 1.4% -2.0% -3.0% 4.5% 0.0% 0.0%   ROI %   0.0% -21.7% 2.2% -2.0% -4.0% 10.0% 0.0% 0.0%   ROE %   0.0% -7.6% 1.0% -1.8% -2.8% 2.2% 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 %   2.2% -2.2% -1.2% -2.8% -4.8% -4.2% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 28,806.6% 5,243.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 28,806.6% 5,243.1% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -549.1% 2,461.8% 4,065.9% 977.3% 243.7% 0.0% 0.0%   Gearing %   1,081.4% -1,301.8% -2,911.9% -1,603.1% -1,100.5% -823.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 0.1% 0.9% 1.2% 3.9% 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   0.0 0.0 0.0 0.0 0.4 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.5 0.2 0.0 0.0   Cash and cash equivalent   499.0 0.0 0.0 0.0 0.0 0.0 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 3.9 -3.4 16.4 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 298.1% 202.1% 0.0% 0.0% 0.0% 0.0%   Net working capital   -21,581.0 -30,415.0 -10,219.0 -13,399.0 -11,310.5 -8,142.8 -827.0 -827.0   Net working capital %   0.0% 0.0% -9,640.6% -2,203.8% 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 1,950 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,950 0 0   EBIT / employee   0 0 0 0 0 747 0 0   Net earnings / employee   0 0 0 0 0 342 0 0