Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Semler Mobility CH A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.0% 2.1% 2.3% 2.6% 2.1% 2.4% 4.0% 3.9%   Credit score (0-100)   0 69 67 63 68 62 49 49   Credit rating   N/A A BBB BBB A BBB BBB BBB   Credit limit (mDKK)   0.0 0.0 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 1.0 Income statement (mDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 824 969 962 936 1,000 1,000 1,000   Gross profit   0.0 98.8 115 125 109 115 0.0 0.0   EBITDA   0.0 11.4 14.4 15.1 13.6 15.2 0.0 0.0   EBIT   0.0 7.7 9.7 9.5 8.7 9.0 0.0 0.0   Pre-tax profit (PTP)   0.0 3.4 3.4 2.5 2.9 1.8 0.0 0.0   Net earnings   0.0 2.6 2.6 1.9 2.1 1.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3.4 3.4 2.5 2.9 1.8 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 45.4 50.5 47.9 52.6 49.1 0.0 0.0   Shareholders equity total   0.0 23.5 24.1 22.0 21.4 22.1 10.7 10.7   Interest-bearing liabilities   0.0 62.4 82.7 85.4 83.7 91.3 0.0 0.0   Balance sheet total (assets)   0.0 178 242 230 234 258 10.7 10.7   Net Debt   0.0 61.8 82.2 84.5 82.9 87.9 -6.1 -6.1     See the entire balance sheet 1.0 Volume  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 824 969 962 936 1,000 1,000 1,000   Net sales growth   0.0% 0.0% 17.7% -0.7% -2.7% 6.9% 0.0% 0.0%   Gross profit   0.0 98.8 115 125 109 115 0.0 0.0   Gross profit growth   0.0% 0.0% 16.4% 8.3% -12.3% 5.1% -100.0% 0.0%   Employees   0 175 209 215 212 190 0 0   Employee growth %   0.0% 0.0% 19.4% 2.9% -1.4% -10.4% -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)   0 178 242 230 234 258 11 11   Balance sheet change%   0.0% 0.0% 35.6% -4.9% 1.8% 10.1% -95.9% 0.0%   Added value   0.0 11.4 14.4 15.1 14.3 15.2 0.0 0.0   Added value %   0.0% 1.4% 1.5% 1.6% 1.5% 1.5% 0.0% 0.0%   Investments   0 44 1 -6 -5 -2 -48 -5   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 1.4% 1.5% 1.6% 1.5% 1.5% 0.0% 0.0%   EBIT %   0.0% 0.9% 1.0% 1.0% 0.9% 0.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 7.8% 8.4% 7.6% 8.0% 7.9% 0.0% 0.0%   Net Earnings %   0.0% 0.3% 0.3% 0.2% 0.2% 0.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.8% 0.8% 0.8% 0.7% 0.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.4% 0.4% 0.3% 0.3% 0.2% 0.0% 0.0%   ROA %   0.0% 4.7% 4.8% 4.1% 3.9% 3.7% 0.0% 0.0%   ROI %   0.0% 8.8% 9.7% 8.7% 7.8% 7.2% 0.0% 0.0%   ROE %   0.0% 16.4% 15.7% 11.4% 12.5% 6.7% 0.0% 0.0%   1.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 16.3% 12.4% 12.0% 12.1% 11.1% 100.0% 100.0%   Relative indebtedness %   0.0% 18.6% 22.3% 21.6% 22.5% 23.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 18.5% 22.3% 21.5% 22.5% 23.0% -0.6% -0.6%   Net int. bear. debt to EBITDA, %   0.0% 540.8% 569.2% 560.9% 610.4% 580.0% 0.0% 0.0%   Gearing %   0.0% 265.0% 342.6% 387.3% 392.0% 414.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.8% 9.3% 8.6% 7.3% 8.4% 0.0% 0.0%   1.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.4 0.4 0.4 0.5 0.5 0.0 0.0   Current Ratio   0.0 1.0 0.9 0.9 0.9 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.6 0.6 0.9 0.9 3.5 0.0 0.0   1.0 Capital use efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 12.3 18.4 18.1 16.9 14.5 0.0 0.0   Trade creditors turnover (days)   0.0 5.6 9.4 146.5 84.8 114.0 0.0 0.0   Current assets / Net sales %   0.0% 14.3% 17.5% 16.9% 17.4% 17.9% 0.6% 0.6%   Net working capital   0.0 -3.1 -19.9 -24.9 -15.1 21.0 0.0 0.0   Net working capital %   0.0% -0.4% -2.0% -2.6% -1.6% 2.1% 0.0% 0.0%   1.0 Employee efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 5 5 4 4 5 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