Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEW-EURODRIVE 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 2019/2 2019 2020/2 2020 2021/2 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   3.1% 3.1% 3.1% 3.3% 1.1% 1.0% 6.7% 6.7%   Credit score (0-100)   58 58 56 53 83 86 36 36   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 4,068.6 9,129.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 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   40,002 46,304 45,366 43,762 53,081 60,948 0.0 0.0   EBITDA   7,916 12,402 12,986 14,114 18,356 23,313 0.0 0.0   EBIT   7,916 12,402 12,986 14,114 15,398 20,158 0.0 0.0   Pre-tax profit (PTP)   6,017.0 9,530.0 9,949.0 11,087.0 15,077.0 20,592.1 0.0 0.0   Net earnings   6,017.0 9,530.0 9,949.0 11,087.0 12,226.0 16,108.3 0.0 0.0   Pre-tax profit without non-rec. items   7,916 12,402 12,986 14,114 15,077 20,592 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/2 2019 2020/2 2020 2021/2 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 22,693 25,272 0.0 0.0   Shareholders equity total   45,605 55,135 65,084 76,172 88,397 104,506 90,506 90,506   Interest-bearing liabilities   0.0 0.0 0.0 0.0 41,425 39,725 0.0 0.0   Balance sheet total (assets)   88,505 96,034 114,287 128,641 139,916 154,097 90,506 90,506   Net Debt   0.0 0.0 0.0 0.0 8,729 -6,758 -90,506 -90,506     See the entire balance sheet 1000.0 Volume  2018 2019/2 2019 2020/2 2020 2021/2 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   40,002 46,304 45,366 43,762 53,081 60,948 0.0 0.0   Gross profit growth   6.7% 15.8% -2.0% -3.5% 21.3% 14.8% -100.0% 0.0%   Employees   0 0 0 0 58 61 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 5.2% -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)   88,505 96,034 114,287 128,641 139,916 154,097 90,506 90,506   Balance sheet change%   14.1% 8.5% 19.0% 12.6% 8.8% 10.1% -41.3% 0.0%   Added value   7,916.0 12,402.0 12,986.0 14,114.0 15,398.0 23,312.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,985 0 0 0 19,735 -575 -25,272 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 2019/2 2019 2020/2 2020 2021/2 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 (%)   19.8% 26.8% 28.6% 32.3% 29.0% 33.1% 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 %   9.5% 13.4% 12.3% 11.6% 11.5% 14.0% 0.0% 0.0%   ROI %   10.0% 13.4% 12.3% 11.6% 11.9% 15.0% 0.0% 0.0%   ROE %   14.1% 18.9% 16.6% 15.7% 14.9% 16.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/2 2019 2020/2 2020 2021/2 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 63.2% 67.8% 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% 47.6% -29.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 46.9% 38.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/2 2019 2020/2 2020 2021/2 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 1.8 2.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.3 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 32,696.0 46,482.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/2 2019 2020/2 2020 2021/2 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 66,065.0 79,719.3 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 2019/2 2019 2020/2 2020 2021/2 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 0 265 382 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 316 382 0 0   EBIT / employee   0 0 0 0 265 330 0 0   Net earnings / employee   0 0 0 0 211 264 0 0