Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEHESTED BORDING 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 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% 5.7% 5.7%   Bankruptcy risk   2.4% 2.9% 2.1% 3.1% 4.7% 4.0% 16.1% 16.1%   Credit score (0-100)   65 59 67 55 45 49 11 11   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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   0 0 0 0 0 0 0 0   Gross profit   392 440 488 222 302 461 0.0 0.0   EBITDA   312 340 379 130 204 372 0.0 0.0   EBIT   312 340 379 130 204 372 0.0 0.0   Pre-tax profit (PTP)   274.0 280.9 213.4 124.9 244.1 164.7 0.0 0.0   Net earnings   212.9 216.6 163.0 96.0 188.9 127.9 0.0 0.0   Pre-tax profit without non-rec. items   274 281 213 125 244 165 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   891 1,475 1,119 303 0.0 0.0 0.0 0.0   Shareholders equity total   636 753 766 662 351 278 98.4 98.4   Interest-bearing liabilities   574 1,299 752 119 103 119 0.0 0.0   Balance sheet total (assets)   1,738 2,593 2,168 1,206 923 771 98.4 98.4   Net Debt   362 1,046 493 -241 -542 -361 -98.4 -98.4     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   392 440 488 222 302 461 0.0 0.0   Gross profit growth   18.4% 12.3% 11.0% -54.5% 35.9% 52.7% -100.0% 0.0%   Employees   0 0 0 0 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   1,738 2,593 2,168 1,206 923 771 98 98   Balance sheet change%   -4.4% 49.2% -16.4% -44.4% -23.5% -16.5% -87.2% 0.0%   Added value   312.0 340.1 378.9 129.9 204.0 371.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -296 584 -356 -816 -303 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 5.0 5.0 5.0 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 (%)   79.7% 77.4% 77.6% 58.5% 67.6% 80.7% 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 %   17.7% 15.7% 15.9% 7.7% 23.7% 44.2% 0.0% 0.0%   ROI %   22.9% 20.2% 20.7% 10.9% 38.4% 82.7% 0.0% 0.0%   ROE %   36.7% 31.2% 21.5% 13.4% 37.3% 40.7% 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 %   36.6% 29.0% 35.3% 54.9% 38.0% 36.1% 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, %   116.0% 307.6% 130.2% -186.0% -265.4% -97.2% 0.0% 0.0%   Gearing %   90.2% 172.6% 98.2% 17.9% 29.5% 42.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 6.4% 16.1% 1.1% 7.6% 187.8% 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   1.4 1.3 0.8 1.8 1.8 1.6 0.0 0.0   Current Ratio   1.4 1.3 0.8 1.8 1.8 1.6 0.0 0.0   Cash and cash equivalent   211.8 252.7 258.3 360.2 644.9 480.9 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   250.8 278.2 -306.6 388.8 403.6 278.4 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   0 0 0 0 102 372 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 102 372 0 0   EBIT / employee   0 0 0 0 102 372 0 0   Net earnings / employee   0 0 0 0 94 128 0 0