Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEASIGHT DAVITS A/S 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   2.1% 1.2% 0.9% 0.5% 5.2% 1.7% 20.0% 20.0%   Credit score (0-100)   69 83 89 98 42 71 6 6   Credit rating   A A A AA BBB A B B   Credit limit (kDKK)   0.2 197.8 1,416.6 1,690.7 -0.0 4.1 -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   2,751 8,520 15,128 16,302 10,144 17,422 0.0 0.0   EBITDA   638 5,041 10,548 5,468 -4,933 34.0 0.0 0.0   EBIT   294 4,774 9,420 4,804 -5,818 -1,050 0.0 0.0   Pre-tax profit (PTP)   203.6 3,774.3 8,658.1 5,889.0 -5,612.0 -1,371.0 0.0 0.0   Net earnings   157.3 2,745.5 6,636.3 4,967.0 -4,286.0 -820.0 0.0 0.0   Pre-tax profit without non-rec. items   204 3,774 8,658 5,889 -5,612 -1,371 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   928 788 633 1,341 1,324 855 0.0 0.0   Shareholders equity total   1,159 3,905 9,291 11,758 -2,152 2,044 -2,553 -2,553   Interest-bearing liabilities   2,673 4,176 21,208 3,133 32,018 45,659 2,553 2,553   Balance sheet total (assets)   5,075 11,605 36,704 23,913 39,614 56,847 0.0 0.0   Net Debt   639 3,957 15,758 2,924 31,893 44,845 2,553 2,553     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   2,751 8,520 15,128 16,302 10,144 17,422 0.0 0.0   Gross profit growth   -44.8% 209.7% 77.6% 7.8% -37.8% 71.7% -100.0% 0.0%   Employees   3 5 7 14 19 23 0 0   Employee growth %   50.0% 66.7% 40.0% 100.0% 35.7% 21.1% -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)   5,075 11,605 36,704 23,913 39,614 56,847 0 0   Balance sheet change%   -32.4% 128.7% 216.3% -34.8% 65.7% 43.5% -100.0% 0.0%   Added value   638.2 5,041.4 10,547.6 5,468.0 -5,154.0 34.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -302 -408 -1,283 818 278 -2,168 -2,194 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 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 (%)   10.7% 56.0% 62.3% 29.5% -57.4% -6.0% 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 %   4.7% 46.7% 36.8% 20.8% -15.9% 0.3% 0.0% 0.0%   ROI %   6.4% 57.4% 41.5% 24.5% -19.0% 0.4% 0.0% 0.0%   ROE %   7.6% 108.4% 100.6% 47.2% -16.7% -3.9% 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 %   22.8% 33.6% 25.3% 49.2% 15.8% 3.6% -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, %   100.1% 78.5% 149.4% 53.5% -646.5% 131,897.1% 0.0% 0.0%   Gearing %   230.6% 107.0% 228.3% 26.6% -1,487.8% 2,233.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.5% 1.9% 3.5% 2.2% 4.0% 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   1.2 1.7 1.5 2.1 1.2 1.0 0.0 0.0   Current Ratio   1.2 1.7 1.5 2.3 1.2 1.0 0.0 0.0   Cash and cash equivalent   2,033.9 219.3 5,449.5 209.0 125.0 814.0 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   571.3 4,438.2 11,600.8 11,870.0 6,272.0 1,406.0 -1,276.5 -1,276.5   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   213 1,008 1,507 391 -271 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   213 1,008 1,507 391 -260 1 0 0   EBIT / employee   98 955 1,346 343 -306 -46 0 0   Net earnings / employee   52 549 948 355 -226 -36 0 0