Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Martin Sellebjerg Holding 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   3.0% 3.4% 2.6% 1.6% 1.8% 1.5% 11.0% 11.0%   Credit score (0-100)   59 54 60 74 70 77 22 22   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 5.6 2.4 25.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -0.6 1.7 18.5 170 132 397 0.0 0.0   EBITDA   -0.6 1.7 18.5 170 132 397 0.0 0.0   EBIT   -0.6 1.7 18.5 170 132 397 0.0 0.0   Pre-tax profit (PTP)   442.2 518.8 819.7 775.5 1,059.9 1,132.9 0.0 0.0   Net earnings   443.1 518.0 820.4 749.6 1,047.7 1,065.3 0.0 0.0   Pre-tax profit without non-rec. items   442 519 820 775 1,060 1,133 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   505 656 2,637 4,159 4,413 8,579 0.0 0.0   Shareholders equity total   856 1,374 2,194 2,944 3,992 5,057 1,382 1,382   Interest-bearing liabilities   351 195 1,484 2,491 2,726 5,416 0.0 0.0   Balance sheet total (assets)   1,207 1,592 3,718 5,519 6,943 10,742 1,382 1,382   Net Debt   262 -9.3 1,396 2,126 2,253 5,043 -1,382 -1,382     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -0.6 1.7 18.5 170 132 397 0.0 0.0   Gross profit growth   0.0% 0.0% 959.7% 823.5% -22.6% 201.2% -100.0% 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)   1,207 1,592 3,718 5,519 6,943 10,742 1,382 1,382   Balance sheet change%   177.1% 32.0% 133.5% 48.4% 25.8% 54.7% -87.1% 0.0%   Added value   -0.6 1.7 18.5 170.5 132.0 397.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   505 152 1,981 1,522 254 4,166 -8,579 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   97.4% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   54.3% 37.7% 31.7% 18.0% 18.6% 15.9% 0.0% 0.0%   ROI %   54.3% 38.0% 32.1% 18.3% 19.0% 16.4% 0.0% 0.0%   ROE %   69.8% 46.5% 46.0% 29.2% 30.2% 23.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   70.9% 86.3% 59.0% 53.3% 57.5% 47.1% 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, %   -43,311.8% -534.7% 7,561.2% 1,247.2% 1,707.1% 1,268.9% 0.0% 0.0%   Gearing %   40.9% 14.2% 67.6% 84.6% 68.3% 107.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 3.1% 2.6% 2.8% 3.7% 6.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 1.4 0.3 1.6 1.5 0.6 0.0 0.0   Current Ratio   0.4 1.4 0.3 1.6 1.5 0.6 0.0 0.0   Cash and cash equivalent   89.0 203.9 88.1 364.3 473.2 373.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -200.0 80.8 -302.1 193.2 457.7 -353.8 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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