Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S SESAMI CASH MANAGEMENT TECHNOLOGIES NORDIC - Group

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.7% 9.5% 9.3%   Credit score (0-100)   0 0 0 0 0 95 25 25   Credit rating   N/A N/A N/A N/A N/A AA BB BB   Credit limit (kDKK)   0.0 0.0 5,362.3 4,987.0 6,175.6 6,030.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 55,953 50,102 50,018 56,251 0.0 0.0   EBITDA   0.0 0.0 16,691 13,003 14,423 26,790 0.0 0.0   EBIT   0.0 0.0 16,691 13,003 14,423 26,779 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 12,944.0 10,046.0 11,175.0 26,843.2 0.0 0.0   Net earnings   0.0 0.0 12,944.0 10,046.0 11,175.0 21,910.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 16,691 13,003 14,423 26,844 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 14.3 0.0 0.0   Shareholders equity total   0.0 0.0 34,400 33,446 44,622 41,533 35,933 35,933   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 4,095 0.0 0.0   Balance sheet total (assets)   0.0 0.0 66,486 71,704 79,582 68,378 35,933 35,933   Net Debt   0.0 0.0 0.0 0.0 0.0 4,070 -35,933 -35,933     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e 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   0.0 0.0 55,953 50,102 50,018 56,251 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -10.5% -0.2% 12.5% -100.0% 0.0%   Employees   0 0 0 0 0 58 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   0 0 66,486 71,704 79,582 68,378 35,933 35,933   Balance sheet change%   0.0% 0.0% 0.0% 7.8% 11.0% -14.1% -47.5% 0.0%   Added value   0.0 0.0 16,691.0 13,003.0 14,423.0 26,789.8 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 4 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e 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 (%)   0.0% 0.0% 29.8% 26.0% 28.8% 47.6% 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 %   0.0% 0.0% 25.1% 18.8% 19.1% 36.7% 0.0% 0.0%   ROI %   0.0% 0.0% 25.1% 18.8% 19.1% 41.4% 0.0% 0.0%   ROE %   0.0% 0.0% 37.6% 29.6% 28.6% 50.9% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 100.0% 61.0% 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% 0.0% 15.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 9.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 15.3% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 3.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 24.3 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e 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 0.0 45,422.3 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  2016 N/A 2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 462 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 462 0 0   EBIT / employee   0 0 0 0 0 462 0 0   Net earnings / employee   0 0 0 0 0 378 0 0