Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sehested Retail ApS

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% 3.4% 3.4%   Bankruptcy risk   16.6% 6.1% 8.3% 4.4% 5.2% 4.6% 18.3% 18.0%   Credit score (0-100)   11 40 30 45 42 40 1 2   Credit rating   B BB B BB BB BB B B   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   5,907 5,407 4,817 3,700 7,788 7,864 0.0 0.0   EBITDA   -170 778 634 524 1,028 1,034 0.0 0.0   EBIT   -170 778 634 524 1,028 1,034 0.0 0.0   Pre-tax profit (PTP)   -160.9 756.7 619.1 510.4 1,009.6 1,067.2 0.0 0.0   Net earnings   -125.5 590.2 481.6 396.8 786.6 832.1 0.0 0.0   Pre-tax profit without non-rec. items   -161 757 619 510 1,010 1,067 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 0.0 0.0 0.0 0.0   Shareholders equity total   -75.5 515 595 632 754 1,253 313 313   Interest-bearing liabilities   247 255 7.4 0.0 3.7 1.8 0.0 0.0   Balance sheet total (assets)   2,323 2,170 2,235 2,769 7,581 6,491 313 313   Net Debt   206 133 -20.4 -1,402 -2,728 -2,030 -313 -313     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   5,907 5,407 4,817 3,700 7,788 7,864 0.0 0.0   Gross profit growth   0.0% -8.5% -10.9% -23.2% 110.5% 1.0% -100.0% 0.0%   Employees   12 12 11 7 15 15 0 0   Employee growth %   0.0% 0.0% -8.3% -36.4% 114.3% 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)   2,323 2,170 2,235 2,769 7,581 6,491 313 313   Balance sheet change%   0.0% -6.6% 3.0% 23.9% 173.8% -14.4% -95.2% 0.0%   Added value   -170.1 777.7 633.8 523.9 1,028.1 1,034.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  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 (%)   -2.9% 14.4% 13.2% 14.2% 13.2% 13.2% 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 %   -6.2% 34.2% 29.0% 20.9% 19.9% 15.2% 0.0% 0.0%   ROI %   -60.2% 151.4% 89.5% 82.1% 148.2% 106.6% 0.0% 0.0%   ROE %   -5.4% 41.6% 86.8% 64.7% 113.6% 82.9% 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 %   -3.1% 23.7% 26.6% 22.8% 9.9% 19.3% 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, %   -121.4% 17.1% -3.2% -267.6% -265.4% -196.3% 0.0% 0.0%   Gearing %   -327.5% 49.5% 1.2% 0.0% 0.5% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 9.7% 15.2% 365.4% 1,066.4% 202.3% 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   0.3 0.3 0.8 0.8 0.6 0.6 0.0 0.0   Current Ratio   1.0 1.3 1.4 1.3 1.1 1.2 0.0 0.0   Cash and cash equivalent   40.9 121.7 27.8 1,402.2 2,731.9 2,031.4 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   -75.5 529.7 637.0 631.6 753.8 1,253.0 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   -14 65 58 75 69 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -14 65 58 75 69 69 0 0   EBIT / employee   -14 65 58 75 69 69 0 0   Net earnings / employee   -10 49 44 57 52 55 0 0