Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SELANDIA AUTOMOBILER 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 N/A 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% 3.1%   Bankruptcy risk   3.7% 0.0% 4.8% 3.1% 4.4% 4.5% 20.0% 17.6%   Credit score (0-100)   53 0 45 55 47 46 6 9   Credit rating   BBB N/A BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 1,220.2 0.0 0.0 0.0 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 N/A 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   30,465 31,113 25,243 24,961 29,299 28,318 0.0 0.0   EBITDA   -766 690 -570 975 3,205 2,082 0.0 0.0   EBIT   -766 690 -570 975 3,205 2,082 0.0 0.0   Pre-tax profit (PTP)   -2,538.1 -607.0 -1,982.0 68.0 2,194.7 -2,358.1 0.0 0.0   Net earnings   -2,538.1 -607.0 -1,982.0 68.0 2,194.7 -2,358.1 0.0 0.0   Pre-tax profit without non-rec. items   -2,538 690 -570 975 2,195 -2,358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   4,340 0.0 0.0 0.0 2,309 2,536 0.0 0.0   Shareholders equity total   5,901 5,294 3,312 4,330 6,524 4,166 -3,334 -3,334   Interest-bearing liabilities   20,472 0.0 0.0 0.0 14,112 27,377 3,334 3,334   Balance sheet total (assets)   56,282 67,763 58,488 48,687 51,997 66,253 0.0 0.0   Net Debt   20,359 0.0 0.0 0.0 14,072 27,348 3,334 3,334     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 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   30,465 31,113 25,243 24,961 29,299 28,318 0.0 0.0   Gross profit growth   7.5% 2.1% -18.9% -1.1% 17.4% -3.3% -100.0% 0.0%   Employees   62 60 47 39 37 38 0 0   Employee growth %   3.3% -3.2% -21.7% -17.0% -5.1% 2.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -20,566.4 -20,650.7 0.0 0.0   Balance sheet total (assets)   56,282 67,763 58,488 48,687 51,997 66,253 0 0   Balance sheet change%   -25.1% 20.4% -13.7% -16.8% 6.8% 27.4% -100.0% 0.0%   Added value   -765.6 690.0 -570.0 975.0 23,771.3 22,732.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -376 -4,340 0 0 2,309 227 -2,536 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 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 (%)   -2.5% 2.2% -2.3% 3.9% 10.9% 7.4% 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% 1.1% -0.9% 1.8% 6.4% -0.4% 0.0% 0.0%   ROI %   -2.6% 1.5% -0.9% 1.8% 9.3% -0.8% 0.0% 0.0%   ROE %   -35.4% -10.8% -46.1% 1.8% 40.4% -44.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   10.6% 100.0% 100.0% 100.0% 12.1% 6.1% -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, %   -2,659.1% 0.0% 0.0% 0.0% 439.1% 1,313.3% 0.0% 0.0%   Gearing %   346.9% 0.0% 0.0% 0.0% 216.3% 657.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 0.0% 0.0% 0.0% 14.4% 10.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   113.6 0.0 0.0 0.0 40.1 29.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 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   2,476.9 0.0 0.0 0.0 4,938.3 4,979.1 -1,666.8 -1,666.8   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 N/A 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   -12 12 -12 25 642 598 0 0   Employee expenses / employee   0 0 0 0 -556 -543 0 0   EBITDA / employee   -12 12 -12 25 87 55 0 0   EBIT / employee   -12 12 -12 25 87 55 0 0   Net earnings / employee   -41 -10 -42 2 59 -62 0 0