Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIELEMANN EJENDOMME ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.4% 1.6% 4.6% 2.7% 5.8% 2.5% 10.0% 10.0%   Credit score (0-100)   79 75 45 60 39 63 25 25   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   18.8 10.0 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   268 216 -75.0 80.5 -125 168 0.0 0.0   EBITDA   268 216 -75.0 80.5 -125 168 0.0 0.0   EBIT   618 1,891 25.0 -19.5 -725 118 0.0 0.0   Pre-tax profit (PTP)   430.4 1,810.6 -1.7 -45.7 -805.2 -22.9 0.0 0.0   Net earnings   335.7 1,441.9 -1.3 -35.7 -628.2 -20.2 0.0 0.0   Pre-tax profit without non-rec. items   430 1,811 -1.7 -45.7 -805 -22.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   9,350 5,700 5,800 5,700 5,100 5,050 0.0 0.0   Shareholders equity total   2,567 4,009 4,007 3,972 3,343 3,323 3,198 3,198   Interest-bearing liabilities   6,159 3,231 2,997 2,734 3,985 3,924 0.0 0.0   Balance sheet total (assets)   9,447 8,447 7,469 7,102 7,574 7,497 3,198 3,198   Net Debt   6,159 3,114 2,996 2,731 3,985 3,924 -3,198 -3,198     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   268 216 -75.0 80.5 -125 168 0.0 0.0   Gross profit growth   37.8% -19.2% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   9,447 8,447 7,469 7,102 7,574 7,497 3,198 3,198   Balance sheet change%   1.1% -10.6% -11.6% -4.9% 6.6% -1.0% -57.3% 0.0%   Added value   617.9 1,891.1 25.0 -19.5 -724.9 118.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   350 -3,650 100 -100 -600 -50 -5,050 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 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   230.6% 873.7% -33.3% -24.2% 580.2% 70.2% 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 %   6.6% 21.2% 0.4% -0.2% -9.9% 1.6% 0.0% 0.0%   ROI %   6.8% 22.7% 0.4% -0.2% -10.1% 1.6% 0.0% 0.0%   ROE %   14.0% 43.9% -0.0% -0.9% -17.2% -0.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   27.3% 47.6% 53.8% 56.1% 44.3% 44.5% 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, %   2,298.8% 1,438.7% -3,993.0% 3,392.5% -3,190.0% 2,335.2% 0.0% 0.0%   Gearing %   239.9% 80.6% 74.8% 68.8% 119.2% 118.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 1.8% 1.0% 1.0% 2.4% 3.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.7 2.3 2.7 3.2 3.0 0.0 0.0   Current Ratio   0.0 1.7 2.2 2.6 3.1 2.9 0.0 0.0   Cash and cash equivalent   0.0 117.4 0.6 2.4 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,187.2 1,060.6 871.9 839.6 1,638.6 1,573.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,891 25 -19 -725 118 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 216 -75 81 -125 168 0 0   EBIT / employee   0 1,891 25 -19 -725 118 0 0   Net earnings / employee   0 1,442 -1 -36 -628 -20 0 0