Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SENMATIC A/S - Group 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   3.0% 20.0% 18.7% 19.4% 1.0% 1.0% 4.7% 4.3%   Credit score (0-100)   59 6 7 6 86 86 46 48   Credit rating   BBB B B B A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2,118.0 2,733.8 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   34,613 41,526 38,597 35,143 26,943 25,710 0.0 0.0   EBITDA   8,348 41,526 38,597 35,143 7,087 9,631 0.0 0.0   EBIT   8,348 41,526 38,597 35,143 7,087 9,631 0.0 0.0   Pre-tax profit (PTP)   6,177.0 0.0 0.0 0.0 3,488.0 6,720.0 0.0 0.0   Net earnings   6,177.0 0.0 0.0 0.0 1,158.0 5,212.0 0.0 0.0   Pre-tax profit without non-rec. items   8,348 41,526 38,597 35,143 6,766 8,417 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   0.0 0.0 0.0 0.0 15,245 15,078 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 36,888 29,946 35,158 21,933 21,933   Interest-bearing liabilities   0.0 0.0 0.0 0.0 18,948 9,323 0.0 0.0   Balance sheet total (assets)   76,112 0.0 0.0 0.0 70,202 65,692 21,933 21,933   Net Debt   0.0 0.0 0.0 0.0 18,570 9,065 -21,301 -21,301     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   34,613 41,526 38,597 35,143 26,943 25,710 0.0 0.0   Gross profit growth   -1.4% 20.0% -7.1% -8.9% -23.3% -4.6% -100.0% 0.0%   Employees   91 93 91 84 81 69 0 0   Employee growth %   0.0% 2.2% -2.2% -7.7% -3.6% -14.8% -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)   76,112 0 0 0 70,202 65,692 21,933 21,933   Balance sheet change%   -0.6% -100.0% 0.0% 0.0% 0.0% -6.4% -66.6% 0.0%   Added value   8,348.0 41,526.0 38,597.0 35,143.0 7,087.0 9,631.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30,325 0 0 0 16,911 -908 -15,371 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   24.1% 100.0% 100.0% 100.0% 26.3% 37.5% 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 %   10.9% 109.1% 0.0% 0.0% 10.4% 15.1% 0.0% 0.0%   ROI %   12.3% 109.1% 0.0% 0.0% 14.1% 20.5% 0.0% 0.0%   ROE %   29.6% 0.0% 0.0% 0.0% 1.8% 16.6% 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 %   0.0% 0.0% 0.0% 100.0% 42.7% 53.5% 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, %   0.0% 0.0% 0.0% 0.0% 262.0% 94.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 63.3% 26.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.8% 12.9% 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   0.0 0.0 0.0 0.0 0.6 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 378.0 258.0 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   0.0 0.0 0.0 0.0 19,262.0 26,189.0 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 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   92 447 424 418 87 140 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 447 424 418 87 140 0 0   EBIT / employee   92 447 424 418 87 140 0 0   Net earnings / employee   68 0 0 0 14 76 0 0