Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sedgwick Danmark 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% 0.8% 0.8%   Bankruptcy risk   1.0% 2.5% 2.6% 2.8% 1.8% 5.3% 7.3% 7.1%   Credit score (0-100)   88 64 61 57 71 41 33 34   Credit rating   A BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   1,303.3 0.1 0.1 0.0 22.6 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   49,530 63,182 81,061 94,933 106,915 95,623 0.0 0.0   EBITDA   7,840 9,182 9,885 13,654 11,771 -6,461 0.0 0.0   EBIT   5,633 9,182 9,885 13,654 10,608 -7,556 0.0 0.0   Pre-tax profit (PTP)   5,346.0 6,931.0 7,321.0 10,322.0 8,426.8 -10,585.3 0.0 0.0   Net earnings   4,301.6 6,931.0 7,321.0 10,322.0 10,607.8 -7,555.8 0.0 0.0   Pre-tax profit without non-rec. items   5,346 9,182 9,885 13,654 10,057 -9,472 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   841 0.0 0.0 0.0 1,339 2,529 0.0 0.0   Shareholders equity total   8,134 10,765 13,227 13,588 8,464 2,022 1,472 1,472   Interest-bearing liabilities   6,609 0.0 0.0 0.0 16,098 32,466 0.0 0.0   Balance sheet total (assets)   36,908 44,802 51,932 59,245 66,307 79,478 1,472 1,472   Net Debt   2,032 0.0 0.0 0.0 1,805 20,671 -329 -329     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   49,530 63,182 81,061 94,933 106,915 95,623 0.0 0.0   Gross profit growth   2.4% 27.6% 28.3% 17.1% 12.6% -10.6% -100.0% 0.0%   Employees   0 0 0 0 118 132 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 11.9% -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)   36,908 44,802 51,932 59,245 66,307 79,478 1,472 1,472   Balance sheet change%   -5.6% 21.4% 15.9% 14.1% 11.9% 19.9% -98.1% 0.0%   Added value   7,840.3 9,182.0 9,885.0 13,654.0 10,607.8 -6,461.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,269 -5,825 0 0 1,680 -267 -2,529 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 -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 (%)   11.4% 14.5% 12.2% 14.4% 9.9% -7.9% 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 %   14.8% 22.5% 20.4% 24.6% 16.9% -10.1% 0.0% 0.0%   ROI %   25.5% 28.4% 20.4% 24.6% 23.7% -21.8% 0.0% 0.0%   ROE %   60.3% 73.3% 61.0% 77.0% 96.2% -144.1% 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 %   22.0% 100.0% 100.0% 100.0% 12.9% 2.6% 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, %   25.9% 0.0% 0.0% 0.0% 15.3% -319.9% 0.0% 0.0%   Gearing %   81.3% 0.0% 0.0% 0.0% 190.2% 1,605.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 0.0% 0.0% 0.0% 7.0% 8.6% 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   1.3 0.0 0.0 0.0 1.4 1.1 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.4 1.1 0.0 0.0   Cash and cash equivalent   4,577.2 0.0 0.0 0.0 14,292.9 11,794.4 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   6,525.6 0.0 0.0 0.0 17,328.3 6,793.6 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 90 -49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 100 -49 0 0   EBIT / employee   0 0 0 0 90 -57 0 0   Net earnings / employee   0 0 0 0 90 -57 0 0