Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SELDA 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% 1.9%   Bankruptcy risk   1.0% 1.5% 2.0% 1.3% 2.5% 2.6% 8.4% 6.6%   Credit score (0-100)   89 77 69 78 62 61 29 36   Credit rating   A A A A BBB BBB BB BBB   Credit limit (kDKK)   1,834.8 90.1 2.6 162.2 0.1 0.1 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   893 700 943 696 -686 -149 0.0 0.0   EBITDA   -11.7 -918 38.4 459 -2,208 -1,773 0.0 0.0   EBIT   -147 -1,053 -97.2 323 -2,208 -1,773 0.0 0.0   Pre-tax profit (PTP)   -0.4 -348.7 -4,421.3 67.7 21,560.8 -4,920.8 0.0 0.0   Net earnings   -90.0 -149.3 -4,418.4 19.0 21,617.7 -4,920.8 0.0 0.0   Pre-tax profit without non-rec. items   -0.4 -349 -4,421 67.7 21,561 -4,921 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   5,820 5,684 5,549 5,413 0.0 0.0 0.0 0.0   Shareholders equity total   29,196 29,047 15,629 12,648 33,965 28,745 17,745 17,745   Interest-bearing liabilities   4,573 4,250 4,060 3,717 98.3 107 0.0 0.0   Balance sheet total (assets)   34,293 33,587 24,458 21,856 40,915 33,904 17,745 17,745   Net Debt   3,332 3,797 3,775 2,280 -15,140 -13,225 -17,745 -17,745     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   893 700 943 696 -686 -149 0.0 0.0   Gross profit growth   4.1% -21.6% 34.6% -26.1% 0.0% 78.2% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   34,293 33,587 24,458 21,856 40,915 33,904 17,745 17,745   Balance sheet change%   -6.1% -2.1% -27.2% -10.6% 87.2% -17.1% -47.7% 0.0%   Added value   -11.7 -917.6 38.4 459.0 -2,072.6 -1,772.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -271 -271 -271 -271 -5,413 0 0 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 1.0 -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 (%)   -16.5% -150.4% -10.3% 46.4% 321.8% 1,187.1% 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 %   0.7% -0.5% -14.7% 1.1% 69.7% -13.1% 0.0% 0.0%   ROI %   0.7% -0.5% -14.9% 1.1% 72.3% -13.8% 0.0% 0.0%   ROE %   -0.3% -0.5% -19.8% 0.1% 92.8% -15.7% 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 %   85.1% 86.5% 63.9% 57.9% 83.0% 84.8% 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, %   -28,570.6% -413.8% 9,825.8% 496.8% 685.6% 746.0% 0.0% 0.0%   Gearing %   15.7% 14.6% 26.0% 29.4% 0.3% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 3.7% 3.6% 4.9% 15.8% 35.6% 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   2.4 1.2 4.7 1.1 28.9 11.4 0.0 0.0   Current Ratio   2.4 1.2 4.7 1.1 28.9 11.4 0.0 0.0   Cash and cash equivalent   1,241.9 453.2 284.5 1,437.4 15,238.2 13,332.5 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   896.3 133.1 3,208.4 159.9 29,304.5 17,953.1 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   -12 -918 38 459 -2,073 -1,773 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -12 -918 38 459 -2,208 -1,773 0 0   EBIT / employee   -147 -1,053 -97 323 -2,208 -1,773 0 0   Net earnings / employee   -90 -149 -4,418 19 21,618 -4,921 0 0