Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SECHER INVEST HOLDING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   16.5% 9.4% 6.4% 3.5% 4.9% 3.7% 10.6% 10.3%   Credit score (0-100)   11 26 35 53 43 52 23 24   Credit rating   BB BB BBB BBB BBB BBB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   35.9 -4.1 5.4 131 139 135 0.0 0.0   EBITDA   35.9 -4.1 5.4 131 128 135 0.0 0.0   EBIT   35.9 -4.1 -1.1 125 121 129 0.0 0.0   Pre-tax profit (PTP)   28.1 143.1 867.6 518.5 69.4 113.9 0.0 0.0   Net earnings   26.6 142.5 867.3 497.9 48.8 101.0 0.0 0.0   Pre-tax profit without non-rec. items   28.1 144 868 518 69.4 114 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 874 868 861 855 0.0 0.0   Shareholders equity total   1.9 144 955 1,396 1,386 1,426 1,318 1,318   Interest-bearing liabilities   0.0 43.8 262 51.3 131 131 0.0 0.0   Balance sheet total (assets)   88.0 240 2,173 2,344 2,156 2,021 1,318 1,318   Net Debt   -47.2 40.3 137 -422 -145 96.4 -1,318 -1,318     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   35.9 -4.1 5.4 131 139 135 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2,314.8% 5.6% -2.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   88 240 2,173 2,344 2,156 2,021 1,318 1,318   Balance sheet change%   5,740.2% 173.2% 804.4% 7.9% -8.0% -6.3% -34.8% 0.0%   Added value   35.9 -4.1 5.4 131.5 127.9 135.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 868 -13 -13 -13 -855 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% -20.3% 95.0% 87.4% 95.2% 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 %   62.9% 88.4% 72.5% 24.7% 5.2% 7.6% 0.0% 0.0%   ROI %   2,076.9% 151.3% 77.8% 26.9% 5.6% 7.8% 0.0% 0.0%   ROE %   1,563.1% 194.8% 157.7% 42.4% 3.5% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   2.2% 60.1% 44.0% 59.6% 69.8% 76.5% 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, %   -131.5% -974.2% 2,512.2% -320.8% -113.7% 71.2% 0.0% 0.0%   Gearing %   0.0% 30.4% 27.4% 3.7% 9.5% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.2% 4.9% 24.4% 51.4% 34.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.5 1.0 4.3 5.3 7.4 0.0 0.0   Current Ratio   0.6 0.5 1.0 4.3 5.3 7.4 0.0 0.0   Cash and cash equivalent   47.2 3.5 125.2 473.1 276.8 35.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -37.3 -44.7 3.8 1,063.6 888.2 913.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   36 -4 5 131 128 135 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 -4 5 131 128 135 0 0   EBIT / employee   36 -4 -1 125 121 129 0 0   Net earnings / employee   27 143 867 498 49 101 0 0