SEEMANN LETBYGSYSTEMER ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  2.1% 2.1% 2.1% 2.1% 2.1%  
Bankruptcy risk  2.5% 4.8% 7.6% 5.4% 12.0%  
Credit score (0-100)  64 45 31 41 19  
Credit rating  BBB BBB BB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

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

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  848 1,199 378 619 147  
EBITDA  478 831 8.8 253 -220  
EBIT  478 831 8.8 253 -220  
Pre-tax profit (PTP)  497.6 846.8 59.3 145.4 -184.0  
Net earnings  391.8 660.5 43.8 112.3 -184.0  
Pre-tax profit without non-rec. items  498 847 59.3 145 -184  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  1,428 1,978 1,909 1,907 1,605  
Interest-bearing liabilities  100 74.2 88.4 72.3 25.6  
Balance sheet total (assets)  2,024 2,993 2,198 2,254 1,712  

Net Debt  -1,767 -2,816 -1,865 -1,233 -1,610  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  848 1,199 378 619 147  
Gross profit growth  42.8% 41.4% -68.5% 64.1% -76.3%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,024 2,993 2,198 2,254 1,712  
Balance sheet change%  34.8% 47.9% -26.5% 2.5% -24.0%  
Added value  478.4 831.4 8.8 252.8 -220.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

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

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  56.4% 69.3% 2.3% 40.8% -149.9%  
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 %  28.6% 34.2% 3.1% 11.4% -9.3%  
ROI %  36.5% 47.9% 4.0% 12.8% -10.2%  
ROE %  30.5% 38.8% 2.3% 5.9% -10.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  70.6% 66.1% 86.8% 84.6% 93.7%  
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, %  -369.3% -338.7% -21,115.3% -487.7% 730.0%  
Gearing %  7.0% 3.7% 4.6% 3.8% 1.6%  
Net interest  0 0 0 0 0  
Financing costs %  6.8% 12.4% 27.3% 135.8% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  3.4 2.9 7.6 6.5 15.9  
Current Ratio  3.4 2.9 7.6 6.5 15.9  
Cash and cash equivalent  1,867.2 2,890.1 1,953.8 1,305.0 1,635.2  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  1,370.3 1,895.4 1,759.7 1,851.3 1,519.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  478 831 9 253 -220  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  478 831 9 253 -220  
EBIT / employee  478 831 9 253 -220  
Net earnings / employee  392 661 44 112 -184