Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEAWEST CENTERBYGNING 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.6% 0.5% 0.5% 1.1% 0.9% 0.8% 7.8% 7.8%   Credit score (0-100)   98 99 98 83 89 89 31 31   Credit rating   AA AA AA A A A BB BB   Credit limit (kDKK)   3,013.0 3,395.3 3,538.7 1,287.7 2,693.7 3,192.6 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   7,520 7,627 7,526 7,532 7,415 7,838 0.0 0.0   EBITDA   7,520 7,627 7,526 7,532 7,415 7,838 0.0 0.0   EBIT   5,907 5,544 3,389 2,523 1,842 3,172 0.0 0.0   Pre-tax profit (PTP)   5,174.7 4,906.9 2,817.2 2,043.1 822.7 2,129.3 0.0 0.0   Net earnings   4,037.1 3,825.7 2,517.3 1,593.6 569.9 1,706.1 0.0 0.0   Pre-tax profit without non-rec. items   5,175 4,907 2,817 2,043 823 2,129 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   70,258 71,313 68,097 64,114 61,484 58,942 0.0 0.0   Shareholders equity total   26,884 30,709 33,227 34,820 35,390 37,096 36,971 36,971   Interest-bearing liabilities   45,964 51,469 55,839 0.0 20,139 13,751 0.0 0.0   Balance sheet total (assets)   81,200 90,505 98,092 65,080 61,920 58,942 36,971 36,971   Net Debt   45,964 51,469 55,839 -346 20,139 13,751 -36,971 -36,971     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   7,520 7,627 7,526 7,532 7,415 7,838 0.0 0.0   Gross profit growth   0.7% 1.4% -1.3% 0.1% -1.5% 5.7% -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)   81,200 90,505 98,092 65,080 61,920 58,942 36,971 36,971   Balance sheet change%   27.9% 11.5% 8.4% -33.7% -4.9% -4.8% -37.3% 0.0%   Added value   7,519.7 7,627.2 7,525.9 7,531.6 6,850.1 7,837.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,583 -1,029 -7,353 -8,991 -8,204 -7,207 -58,942 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 (%)   78.5% 72.7% 45.0% 33.5% 24.8% 40.5% 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 %   8.2% 6.8% 4.1% 4.0% 2.9% 5.2% 0.0% 0.0%   ROI %   8.3% 6.9% 4.2% 4.9% 3.8% 5.4% 0.0% 0.0%   ROE %   16.2% 13.3% 7.9% 4.7% 1.6% 4.7% 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 %   33.1% 33.9% 32.0% 53.5% 57.2% 62.9% 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, %   611.2% 674.8% 742.0% -4.6% 271.6% 175.4% 0.0% 0.0%   Gearing %   171.0% 167.6% 168.1% 0.0% 56.9% 37.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 1.9% 4.2% 10.1% 6.2% 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   0.2 0.4 0.5 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.4 0.5 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 346.0 0.0 0.0 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   -37,376.8 -34,216.6 -28,429.8 -23,676.5 -20,609.5 -16,451.1 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 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