Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SELCH BILER A/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% 3.1% 3.1%   Bankruptcy risk   2.4% 6.4% 5.3% 4.0% 2.7% 2.3% 9.7% 9.7%   Credit score (0-100)   66 38 42 48 60 63 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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   3,488 3,435 3,517 3,533 3,455 3,470 0.0 0.0   EBITDA   201 -319 103 93.2 175 211 0.0 0.0   EBIT   171 -352 68.3 63.4 135 171 0.0 0.0   Pre-tax profit (PTP)   165.7 -373.4 50.6 73.1 132.7 150.1 0.0 0.0   Net earnings   135.5 -333.9 37.3 55.5 102.4 116.0 0.0 0.0   Pre-tax profit without non-rec. items   166 -373 50.6 73.1 133 150 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   178 185 163 140 157 125 0.0 0.0   Shareholders equity total   2,174 1,840 1,877 1,932 2,035 2,151 1,641 1,641   Interest-bearing liabilities   0.0 333 0.0 688 687 684 0.0 0.0   Balance sheet total (assets)   6,384 5,535 5,747 4,880 4,900 6,043 1,641 1,641   Net Debt   -228 292 -156 667 664 653 -1,641 -1,641     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   3,488 3,435 3,517 3,533 3,455 3,470 0.0 0.0   Gross profit growth   -6.1% -1.5% 2.4% 0.5% -2.2% 0.4% -100.0% 0.0%   Employees   12 14 12 10 9 9 0 0   Employee growth %   0.0% 16.7% -14.3% -16.7% -10.0% 0.0% -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)   6,384 5,535 5,747 4,880 4,900 6,043 1,641 1,641   Balance sheet change%   -4.5% -13.3% 3.8% -15.1% 0.4% 23.3% -72.8% 0.0%   Added value   201.1 -318.5 103.0 93.2 164.9 211.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   141 3 -65 -60 -30 -79 -125 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   4.9% -10.3% 1.9% 1.8% 3.9% 4.9% 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 %   3.5% -5.1% 2.1% 2.2% 3.9% 4.2% 0.0% 0.0%   ROI %   10.5% -13.7% 5.7% 5.1% 7.1% 8.2% 0.0% 0.0%   ROE %   6.4% -16.6% 2.0% 2.9% 5.2% 5.5% 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 %   34.0% 33.2% 32.7% 39.6% 41.5% 35.6% 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, %   -113.6% -91.6% -151.0% 715.5% 380.0% 309.4% 0.0% 0.0%   Gearing %   0.0% 18.1% 0.0% 35.6% 33.8% 31.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   63.4% 43.1% 42.2% 13.0% 8.4% 11.4% 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   0.1 0.1 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.0 0.9 1.0 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   228.4 40.9 155.6 20.9 23.0 30.5 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   100.8 -267.8 -179.6 -273.3 -219.0 -120.3 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   17 -23 9 9 18 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 -23 9 9 19 23 0 0   EBIT / employee   14 -25 6 6 15 19 0 0   Net earnings / employee   11 -24 3 6 11 13 0 0