Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEJER JENSEN HOLDING 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 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% 0.6% 0.6%   Bankruptcy risk   1.3% 1.2% 1.6% 9.3% 3.0% 5.0% 8.4% 8.4%   Credit score (0-100)   82 83 75 25 57 42 29 29   Credit rating   A A A BB BBB BBB BB BB   Credit limit (kDKK)   134.0 200.3 23.6 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   163 406 121 -574 16 -68 -68 -68   Gross profit   157 399 114 -585 9.0 -79.0 0.0 0.0   EBITDA   157 399 114 -585 9.0 -79.0 0.0 0.0   EBIT   157 399 114 -585 9.0 -79.0 0.0 0.0   Pre-tax profit (PTP)   239.0 471.0 199.0 -501.0 253.0 177.0 0.0 0.0   Net earnings   222.0 457.0 182.0 -519.0 202.0 122.8 0.0 0.0   Pre-tax profit without non-rec. items   239 471 199 -501 253 177 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,418 8,875 9,057 8,538 8,740 8,863 8,363 8,363   Interest-bearing liabilities   2,053 2,102 2,075 1,655 1,381 1,176 0.0 0.0   Balance sheet total (assets)   10,479 10,999 11,214 10,239 10,167 10,093 8,363 8,363   Net Debt   2,052 2,101 2,074 1,341 1,366 1,156 -8,363 -8,363     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   163 406 121 -574 16 -68 -68 -68   Net sales growth   918.8% 149.1% -70.2% -574.4% -102.8% -522.8% 0.0% 0.0%   Gross profit   157 399 114 -585 9.0 -79.0 0.0 0.0   Gross profit growth   1,470.0% 154.1% -71.4% 0.0% 0.0% 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)   10,479 10,999 11,214 10,239 10,167 10,093 8,363 8,363   Balance sheet change%   12.8% 5.0% 2.0% -8.7% -0.7% -0.7% -17.1% 0.0%   Added value   157.0 399.0 114.0 -585.0 9.0 -79.0 0.0 0.0   Added value %   96.3% 98.3% 94.2% 101.9% 56.3% 116.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 -1.0 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 %   96.3% 98.3% 94.2% 101.9% 56.3% 116.8% 0.0% 0.0%   EBIT %   96.3% 98.3% 94.2% 0.0% 56.3% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   136.2% 112.6% 150.4% 90.4% 1,262.5% -181.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   136.2% 112.6% 150.4% 90.4% 1,262.5% -181.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   146.6% 116.0% 164.5% 87.3% 1,581.3% -261.7% 0.0% 0.0%   ROA %   2.9% 5.1% 2.3% -4.0% 3.0% 2.2% 0.0% 0.0%   ROI %   2.9% 5.1% 2.4% -4.1% 3.0% 2.2% 0.0% 0.0%   ROE %   2.7% 5.3% 2.0% -5.9% 2.3% 1.4% 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 %   80.3% 80.7% 80.8% 83.4% 86.0% 87.8% 100.0% 100.0%   Relative indebtedness %   1,264.4% 523.2% 1,782.6% -296.3% 8,918.8% -1,818.5% 0.0% 0.0%   Relative net indebtedness %   1,263.8% 522.9% 1,781.8% -241.6% 8,825.0% -1,788.8% 12,361.8% 12,361.8%   Net int. bear. debt to EBITDA, %   1,307.0% 526.6% 1,819.3% -229.2% 15,177.8% -1,463.0% 0.0% 0.0%   Gearing %   24.4% 23.7% 22.9% 19.4% 15.8% 13.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.5% 2.9% 3.6% 3.2% 3.3% 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   2.3 2.3 2.3 5.9 6.9 8.1 0.0 0.0   Current Ratio   2.3 2.3 2.3 5.9 6.9 8.1 0.0 0.0   Cash and cash equivalent   1.0 1.0 1.0 314.0 15.0 20.1 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)   486.7 417.1 782.1 431.4 417.1 160.5 0.0 0.0   Current assets / Net sales %   2,935.6% 1,206.4% 4,124.8% -1,742.9% 61,981.3% -14,649.3% -12,361.8% -12,361.8%   Net working capital   2,724.0 2,774.0 2,834.0 8,303.0 8,490.0 8,680.3 0.0 0.0   Net working capital %   1,671.2% 683.3% 2,342.1% -1,446.5% 53,062.5% -12,830.7% 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   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