Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEMA HOLDING 2014 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   1.4% 1.5% 1.5% 1.8% 1.7% 1.6% 7.7% 7.7%   Credit score (0-100)   79 77 77 70 72 73 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   215.0 110.2 179.4 19.9 48.2 86.6 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   -311 -358 -147 -158 -129 -281 0.0 0.0   EBITDA   -311 -358 -147 -158 -129 -281 0.0 0.0   EBIT   -311 -358 -147 -158 -129 -281 0.0 0.0   Pre-tax profit (PTP)   5,244.4 2,354.5 3,250.2 14,295.4 2,899.9 5,642.9 0.0 0.0   Net earnings   5,419.6 2,522.6 3,374.5 14,415.2 3,089.5 5,959.1 0.0 0.0   Pre-tax profit without non-rec. items   5,244 2,354 3,250 14,295 2,900 5,643 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   38,427 37,950 38,324 49,740 49,829 52,788 48,046 48,046   Interest-bearing liabilities   11,950 12,391 11,104 17,193 20,129 20,583 0.0 0.0   Balance sheet total (assets)   50,383 50,346 49,990 68,619 70,757 73,534 48,046 48,046   Net Debt   6,861 7,357 11,067 16,488 19,826 20,360 -48,046 -48,046     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   -311 -358 -147 -158 -129 -281 0.0 0.0   Gross profit growth   10.7% -15.2% 58.9% -7.1% 18.4% -117.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   50,383 50,346 49,990 68,619 70,757 73,534 48,046 48,046   Balance sheet change%   7.3% -0.1% -0.7% 37.3% 3.1% 3.9% -34.7% 0.0%   Added value   -310.9 -358.2 -147.3 -157.8 -128.8 -280.6 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   12.0% 6.5% 8.1% 25.0% 5.3% 9.5% 0.0% 0.0%   ROI %   12.0% 6.5% 8.1% 25.5% 5.4% 9.5% 0.0% 0.0%   ROE %   14.4% 6.6% 8.8% 32.7% 6.2% 11.6% 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 %   76.3% 75.4% 76.7% 72.5% 70.4% 71.8% 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, %   -2,206.6% -2,054.2% -7,513.3% -10,450.9% -15,395.7% -7,255.3% 0.0% 0.0%   Gearing %   31.1% 32.7% 29.0% 34.6% 40.4% 39.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 7.5% 6.9% 3.8% 4.3% 5.9% 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   0.6 0.7 0.5 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.6 0.7 0.5 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   5,089.7 5,033.7 36.6 704.8 302.7 222.9 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   -9,856.8 -8,884.6 -5,936.4 -15,190.2 -18,574.3 -18,730.9 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0