Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. SECHER ApS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   1.5% 2.9% 0.8% 1.5% 1.0% 1.6% 10.5% 10.5%   Credit score (0-100)   79 60 91 76 85 73 23 23   Credit rating   A BBB AA A A A BB BB   Credit limit (kDKK)   12.2 0.0 237.3 24.4 107.8 3.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,798 1,279 3,050 3,554 3,209 3,428 0.0 0.0   EBITDA   1,071 -321 878 1,460 398 360 0.0 0.0   EBIT   1,070 -331 855 1,432 352 257 0.0 0.0   Pre-tax profit (PTP)   1,014.9 -371.8 799.4 1,428.7 328.0 175.9 0.0 0.0   Net earnings   788.0 -298.8 640.6 1,113.7 257.6 137.0 0.0 0.0   Pre-tax profit without non-rec. items   1,015 -372 799 1,429 328 176 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   7.8 95.3 147 145 299 1,008 0.0 0.0   Shareholders equity total   1,598 1,299 1,940 3,053 1,311 1,148 1,068 1,068   Interest-bearing liabilities   281 471 636 0.0 129 1,462 0.0 0.0   Balance sheet total (assets)   2,867 2,245 3,819 3,993 3,020 4,423 1,068 1,068   Net Debt   281 471 636 -870 -126 1,462 -1,068 -1,068     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,798 1,279 3,050 3,554 3,209 3,428 0.0 0.0   Gross profit growth   52.6% -54.3% 138.4% 16.5% -9.7% 6.8% -100.0% 0.0%   Employees   3 3 4 5 7 7 0 0   Employee growth %   0.0% 0.0% 33.3% 25.0% 40.0% 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)   2,867 2,245 3,819 3,993 3,020 4,423 1,068 1,068   Balance sheet change%   51.4% -21.7% 70.1% 4.6% -24.4% 46.5% -75.9% 0.0%   Added value   1,071.2 -321.1 878.3 1,460.3 380.3 360.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 78 28 -30 108 606 -1,008 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   38.2% -25.8% 28.0% 40.3% 11.0% 7.5% 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 %   45.7% -12.0% 28.8% 37.3% 10.1% 6.9% 0.0% 0.0%   ROI %   69.4% -16.8% 40.0% 51.1% 15.4% 12.2% 0.0% 0.0%   ROE %   65.5% -20.6% 39.6% 44.6% 11.8% 11.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   55.7% 57.9% 50.8% 76.5% 43.4% 26.0% 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, %   26.2% -146.8% 72.4% -59.6% -31.6% 405.8% 0.0% 0.0%   Gearing %   17.6% 36.3% 32.8% 0.0% 9.8% 127.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.2% 17.5% 13.1% 9.0% 42.5% 10.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 1.8 1.5 4.6 1.1 0.8 0.0 0.0   Current Ratio   2.7 2.2 2.0 6.1 1.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 870.2 254.8 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,768.3 1,172.1 1,802.8 3,171.2 1,085.1 192.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   357 -107 220 292 54 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   357 -107 220 292 57 51 0 0   EBIT / employee   357 -110 214 286 50 37 0 0   Net earnings / employee   263 -100 160 223 37 20 0 0