Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sea Hawk 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% 1.5% 1.5%   Bankruptcy risk   4.7% 4.5% 1.9% 4.9% 4.1% 3.5% 20.0% 19.7%   Credit score (0-100)   47 48 70 43 49 52 6 6   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.3 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   1,167 1,128 1,218 781 869 776 0.0 0.0   EBITDA   228 309 262 -128 181 204 0.0 0.0   EBIT   138 211 160 -230 87.3 114 0.0 0.0   Pre-tax profit (PTP)   -11.2 48.2 520.1 -68.4 -330.8 -108.2 0.0 0.0   Net earnings   -23.2 33.2 404.1 -55.4 -258.8 -84.6 0.0 0.0   Pre-tax profit without non-rec. items   -11.2 48.2 520 -68.4 -331 -108 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   3,510 3,448 3,346 3,244 3,150 3,060 0.0 0.0   Shareholders equity total   131 165 569 513 254 170 120 120   Interest-bearing liabilities   2,971 2,870 3,070 2,185 2,532 2,489 0.0 0.0   Balance sheet total (assets)   3,921 3,700 4,580 3,820 3,328 3,259 120 120   Net Debt   2,844 2,743 2,051 1,932 2,389 2,346 -120 -120     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   1,167 1,128 1,218 781 869 776 0.0 0.0   Gross profit growth   0.0% -3.3% 8.0% -35.9% 11.3% -10.7% -100.0% 0.0%   Employees   3 3 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% -25.0% 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)   3,921 3,700 4,580 3,820 3,328 3,259 120 120   Balance sheet change%   0.0% -5.6% 23.8% -16.6% -12.9% -2.1% -96.3% 0.0%   Added value   227.6 308.9 262.1 -127.6 189.2 203.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,420 -161 -204 -204 -187 -180 -3,060 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 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 (%)   11.8% 18.7% 13.1% -29.4% 10.0% 14.7% 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 %   3.5% 5.2% 15.9% 1.7% 2.4% 3.5% 0.0% 0.0%   ROI %   3.9% 5.6% 17.1% 1.9% 2.7% 3.6% 0.0% 0.0%   ROE %   -17.7% 22.4% 110.2% -10.2% -67.4% -39.9% 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 %   3.3% 4.4% 12.4% 13.4% 7.6% 5.2% 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, %   1,249.8% 888.0% 782.6% -1,513.9% 1,321.1% 1,150.5% 0.0% 0.0%   Gearing %   2,262.8% 1,744.6% 539.8% 425.8% 995.2% 1,465.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 5.1% 4.6% 5.3% 17.7% 8.8% 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   0.2 0.2 0.8 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.5 0.3 0.9 0.6 0.3 0.2 0.0 0.0   Cash and cash equivalent   127.0 126.6 1,018.1 253.1 143.4 143.1 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   -494.7 -584.1 -1,176.5 -509.0 -658.6 -876.3 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   76 103 66 -32 63 68 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 103 66 -32 60 68 0 0   EBIT / employee   46 70 40 -57 29 38 0 0   Net earnings / employee   -8 11 101 -14 -86 -28 0 0