Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sejlhusene ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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   0.0% 0.0% 0.0% 0.8% 1.7% 3.5% 22.9% 22.9%   Credit score (0-100)   0 0 0 91 72 52 4 4   Credit rating   N/A N/A N/A AA A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 1,685.5 15.1 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 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 1,052 2,149 2,219 2,219 2,219   Gross profit   0.0 0.0 0.0 623 681 -1,235 0.0 0.0   EBITDA   0.0 0.0 0.0 431 222 -1,834 0.0 0.0   EBIT   0.0 0.0 0.0 431 -411 -4,434 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 258.8 68.4 1,661.0 0.0 0.0   Net earnings   0.0 0.0 0.0 201.9 53.4 723.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 65.9 -1,024 -1,539 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 49,933 49,300 46,700 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 18,602 18,055 18,779 379 379   Interest-bearing liabilities   0.0 0.0 0.0 31,817 31,354 27,293 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 52,452 50,521 48,117 379 379   Net Debt   0.0 0.0 0.0 29,439 30,540 26,492 -379 -379     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 1,052 2,149 2,219 2,219 2,219   Net sales growth   0.0% 0.0% 0.0% 0.0% 104.3% 3.2% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 623 681 -1,235 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 9.2% 0.0% 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)   0 0 0 52,452 50,521 48,117 379 379   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -3.7% -4.8% -99.2% 0.0%   Added value   0.0 0.0 0.0 430.5 -411.1 -4,434.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 40.9% -19.1% -199.8% 0.0% 0.0%   Investments   0 0 0 49,933 -633 -2,600 -46,700 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 40.9% 10.3% -82.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 40.9% -19.1% -199.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 69.1% -60.4% 359.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 19.2% 2.5% 32.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 19.2% 31.9% 149.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 6.3% -47.6% -69.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.8% -0.8% -1.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.9% -0.8% -1.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 1.1% 0.3% 3.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 35.6% 36.0% 39.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 3,214.4% 1,510.5% 1,322.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 2,988.4% 1,472.6% 1,285.9% -17.1% -17.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 6,838.1% 13,754.5% -1,444.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 171.0% 173.7% 145.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.3% 1.9% 2.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.1 0.9 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2,377.7 814.4 800.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 25.1 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 12.3 78.1 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 239.4% 56.8% 63.8% 17.1% 17.1%   Net working capital   0.0 0.0 0.0 -27.7 -504.2 -1,284.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -2.6% -23.5% -57.9% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 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