Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEJS MALERFORRETNING 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% 6.4% 6.4%   Bankruptcy risk   3.2% 1.4% 1.8% 1.7% 2.3% 2.8% 9.9% 9.7%   Credit score (0-100)   57 79 72 72 65 59 25 26   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 28.1 2.3 3.1 0.1 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   1,343 1,745 1,495 1,547 2,704 1,102 0.0 0.0   EBITDA   -22.2 461 258 159 1,633 40.5 0.0 0.0   EBIT   -58.7 413 222 145 1,619 29.4 0.0 0.0   Pre-tax profit (PTP)   38.3 522.7 336.5 251.8 1,640.0 82.9 0.0 0.0   Net earnings   23.2 406.4 262.2 182.6 1,319.3 61.6 0.0 0.0   Pre-tax profit without non-rec. items   38.3 523 337 252 1,640 82.9 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   1,413 1,365 991 978 11.1 0.0 0.0 0.0   Shareholders equity total   2,799 3,206 3,013 2,995 1,615 1,676 1,551 1,551   Interest-bearing liabilities   928 860 689 727 630 101 0.0 0.0   Balance sheet total (assets)   4,686 4,578 4,533 4,147 2,671 2,053 1,551 1,551   Net Debt   928 860 689 727 630 101 -1,551 -1,551     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   1,343 1,745 1,495 1,547 2,704 1,102 0.0 0.0   Gross profit growth   -11.5% 29.9% -14.3% 3.5% 74.7% -59.2% -100.0% 0.0%   Employees   4 3 3 3 3 3 0 0   Employee growth %   0.0% -25.0% 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)   4,686 4,578 4,533 4,147 2,671 2,053 1,551 1,551   Balance sheet change%   12.9% -2.3% -1.0% -8.5% -35.6% -23.1% -24.5% 0.0%   Added value   -22.2 460.9 257.7 158.8 1,632.5 40.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -95 -154 -291 -980 -22 0 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 3.0 4.0 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 (%)   -4.4% 23.7% 14.9% 9.4% 59.9% 2.7% 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 %   1.1% 11.4% 7.5% 5.9% 48.5% 4.0% 0.0% 0.0%   ROI %   1.3% 13.5% 8.7% 6.8% 55.0% 4.7% 0.0% 0.0%   ROE %   0.8% 13.5% 8.4% 6.1% 57.2% 3.7% 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 %   59.7% 70.0% 66.5% 72.2% 60.4% 81.6% 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, %   -4,170.9% 186.7% 267.4% 458.1% 38.6% 248.9% 0.0% 0.0%   Gearing %   33.1% 26.8% 22.9% 24.3% 39.0% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.6% 0.7% 0.8% 1.8% 3.3% 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   2.8 4.5 3.9 5.2 2.5 5.4 0.0 0.0   Current Ratio   2.8 4.5 3.9 5.2 2.5 5.4 0.0 0.0   Cash and cash equivalent   0.0 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 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   2,091.9 2,495.0 2,636.0 2,560.7 1,605.5 1,675.2 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   -6 154 86 53 544 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 154 86 53 544 14 0 0   EBIT / employee   -15 138 74 48 540 10 0 0   Net earnings / employee   6 135 87 61 440 21 0 0