Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Seebladsgade 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   5.2% 1.9% 1.4% 1.0% 1.5% 1.1% 7.8% 7.8%   Credit score (0-100)   44 70 77 85 76 84 31 31   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 3.8 144.8 1,216.5 130.4 1,270.2 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   -39.5 1,075 3,202 3,300 1,573 6,995 0.0 0.0   EBITDA   -39.5 1,075 3,202 2,946 2,500 4,107 0.0 0.0   EBIT   -39.5 1,063 3,191 3,289 1,562 6,983 0.0 0.0   Pre-tax profit (PTP)   -722.5 22,382.8 1,846.8 5,922.5 329.2 5,181.2 0.0 0.0   Net earnings   -589.4 17,506.0 1,440.5 4,619.6 256.8 4,041.3 0.0 0.0   Pre-tax profit without non-rec. items   -723 22,383 1,847 5,923 329 5,181 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   37,563 71,744 71,250 71,592 70,654 89,632 0.0 0.0   Shareholders equity total   84.3 17,590 19,031 23,650 23,907 27,948 27,898 27,898   Interest-bearing liabilities   36,112 49,155 47,689 42,768 41,687 56,567 0.0 0.0   Balance sheet total (assets)   37,696 72,843 73,470 73,830 71,743 92,283 27,898 27,898   Net Debt   36,112 49,149 47,625 42,768 41,685 56,567 -27,898 -27,898     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   -39.5 1,075 3,202 3,300 1,573 6,995 0.0 0.0   Gross profit growth   0.0% 0.0% 198.0% 3.1% -52.3% 344.6% -100.0% 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)   37,696 72,843 73,470 73,830 71,743 92,283 27,898 27,898   Balance sheet change%   603.4% 93.2% 0.9% 0.5% -2.8% 28.6% -69.8% 0.0%   Added value   -39.5 1,074.5 3,202.1 3,300.1 1,573.3 6,994.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   32,240 34,169 -505 331 -949 18,966 -89,632 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  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% 98.9% 99.6% 99.7% 99.3% 99.8% 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 %   -0.2% 42.6% 3.8% 10.0% 2.3% 8.6% 0.0% 0.0%   ROI %   -0.2% 43.7% 3.9% 10.3% 2.3% 8.8% 0.0% 0.0%   ROE %   -155.5% 198.1% 7.9% 21.6% 1.1% 15.6% 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 %   0.2% 24.1% 25.9% 32.0% 33.3% 30.3% 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, %   -91,436.3% 4,574.0% 1,487.3% 1,451.6% 1,667.5% 1,377.2% 0.0% 0.0%   Gearing %   42,858.7% 279.4% 250.6% 180.8% 174.4% 202.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.7% 1.9% 3.2% 3.1% 3.8% 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   0.0 0.4 0.7 0.6 0.4 0.7 0.0 0.0   Current Ratio   0.0 0.4 0.7 0.6 0.4 0.7 0.0 0.0   Cash and cash equivalent   0.0 5.8 63.7 0.0 2.1 0.0 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   -37,478.9 -1,595.7 -1,179.3 -1,352.6 -1,460.3 -1,191.7 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   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