Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selandia Advokater P/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  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% 1.2% 1.2%   Bankruptcy risk   1.3% 1.4% 1.5% 1.6% 1.2% 1.3% 8.7% 8.7%   Credit score (0-100)   82 79 76 73 82 79 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   145.0 58.5 41.0 19.7 217.5 168.8 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   12,975 12,455 12,322 14,578 14,579 15,633 0.0 0.0   EBITDA   137 149 130 156 192 -49.9 0.0 0.0   EBIT   58.3 75.0 47.6 81.5 106 -101 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 0.0 0.0 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   226 274 191 270 184 133 0.0 0.0   Shareholders equity total   5,900 5,900 5,900 5,900 5,900 5,900 5,360 5,360   Interest-bearing liabilities   438 950 1,217 2,531 1,315 2,126 0.0 0.0   Balance sheet total (assets)   9,257 9,811 11,390 10,857 9,639 11,436 5,360 5,360   Net Debt   377 928 -1,128 367 863 204 -5,360 -5,360     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   12,975 12,455 12,322 14,578 14,579 15,633 0.0 0.0   Gross profit growth   -7.4% -4.0% -1.1% 18.3% 0.0% 7.2% -100.0% 0.0%   Employees   21 20 19 19 20 21 0 0   Employee growth %   0.0% -4.8% -5.0% 0.0% 5.3% 5.0% -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)   9,257 9,811 11,390 10,857 9,639 11,436 5,360 5,360   Balance sheet change%   -14.4% 6.0% 16.1% -4.7% -11.2% 18.6% -53.1% 0.0%   Added value   137.4 149.1 130.1 156.2 180.4 -49.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -158 -26 -165 4 -173 -102 -133 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   0.4% 0.6% 0.4% 0.6% 0.7% -0.6% 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 %   0.6% 1.1% 0.5% 0.8% 1.2% 0.2% 0.0% 0.0%   ROI %   0.9% 1.6% 0.7% 1.0% 1.5% 0.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 %   63.7% 60.1% 51.8% 54.3% 61.2% 51.6% 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, %   274.0% 622.1% -867.2% 235.2% 449.1% -409.1% 0.0% 0.0%   Gearing %   7.4% 16.1% 20.6% 42.9% 22.3% 36.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 15.3% 4.5% 4.5% 6.5% 1.0% 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   2.7 2.6 2.3 2.4 2.8 2.2 0.0 0.0   Current Ratio   2.7 2.6 2.3 2.4 2.8 2.2 0.0 0.0   Cash and cash equivalent   61.6 22.8 2,344.9 2,163.2 452.5 1,921.9 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   5,674.4 5,902.4 6,316.6 6,237.9 6,045.1 6,103.9 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   7 7 7 8 9 -2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   7 7 7 8 10 -2 0 0   EBIT / employee   3 4 3 4 5 -5 0 0   Net earnings / employee   0 0 0 0 0 0 0 0