Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEMITECH 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.5% 0.7% 0.6% 0.0% 0.7% 0.6% 7.1% 6.9%   Credit score (0-100)   99 93 97 0 95 97 34 35   Credit rating   AA AA AA N/A AA AA BBB BBB   Credit limit (kDKK)   1,630.9 1,260.2 1,959.3 0.0 2,805.4 2,883.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,240 10,055 14,773 0.0 20,684 17,440 0.0 0.0   EBITDA   3,571 3,584 6,850 0.0 10,803 7,972 0.0 0.0   EBIT   3,120 3,319 6,686 0.0 10,560 7,599 0.0 0.0   Pre-tax profit (PTP)   3,928.7 4,083.0 7,824.9 0.0 11,865.4 8,885.6 0.0 0.0   Net earnings   3,055.9 3,170.7 6,090.5 0.0 9,205.0 6,905.9 0.0 0.0   Pre-tax profit without non-rec. items   3,929 4,083 7,825 0.0 11,865 8,886 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   500 235 186 0.0 1,523 1,173 0.0 0.0   Shareholders equity total   10,413 10,583 13,674 0.0 17,879 18,785 12,685 12,685   Interest-bearing liabilities   0.0 62.6 0.0 0.0 0.0 415 0.0 0.0   Balance sheet total (assets)   16,344 15,563 21,618 0.0 29,984 27,191 12,685 12,685   Net Debt   -5,599 -315 -1,795 0.0 -6,544 -8,551 -12,685 -12,685     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   10,240 10,055 14,773 0.0 20,684 17,440 0.0 0.0   Gross profit growth   -0.8% -1.8% 46.9% -100.0% 0.0% -15.7% -100.0% 0.0%   Employees   0 13 14 0 15 16 0 0   Employee growth %   0.0% 0.0% 7.7% -100.0% 0.0% 6.7% -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)   16,344 15,563 21,618 0 29,984 27,191 12,685 12,685   Balance sheet change%   4.5% -4.8% 38.9% -100.0% 0.0% -9.3% -53.3% 0.0%   Added value   3,571.5 3,584.0 6,849.7 0.0 10,559.8 7,972.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,068 -530 -213 -186 1,280 -723 -1,173 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   30.5% 33.0% 45.3% 0.0% 51.1% 43.6% 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 %   24.7% 25.7% 42.3% 0.0% 40.0% 31.1% 0.0% 0.0%   ROI %   38.2% 39.0% 64.6% 0.0% 66.7% 47.8% 0.0% 0.0%   ROE %   29.6% 30.2% 50.2% 0.0% 51.5% 37.7% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   64.2% 69.5% 63.5% 0.0% 68.1% 74.7% 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, %   -156.8% -8.8% -26.2% 0.0% -60.6% -107.3% 0.0% 0.0%   Gearing %   0.0% 0.6% 0.0% 0.0% 0.0% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 63.0% 101.8% 0.0% 0.0% 0.4% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.0 2.2 1.7 0.0 3.5 4.3 0.0 0.0   Current Ratio   2.7 3.1 2.7 0.0 3.0 3.8 0.0 0.0   Cash and cash equivalent   5,599.0 377.3 1,794.9 0.0 6,544.3 8,966.3 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   9,912.6 10,348.2 13,488.0 0.0 19,047.4 19,187.3 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 276 489 0 704 498 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 276 489 0 720 498 0 0   EBIT / employee   0 255 478 0 704 475 0 0   Net earnings / employee   0 244 435 0 614 432 0 0