Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEEBERG ANTIK ATELIER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   12.1% 4.3% 10.9% 6.3% 9.8% 11.5% 26.4% 21.6%   Credit score (0-100)   21 49 24 37 24 20 2 5   Credit rating   BB BBB BB BBB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   1,289 1,553 1,233 2,483 2,424 2,329 2,329 2,329   Gross profit   -66.0 31.4 -56.4 247 138 113 0.0 0.0   EBITDA   -97.2 24.9 -56.4 247 -154 -281 0.0 0.0   EBIT   -122 -0.4 -80.9 228 -179 -319 0.0 0.0   Pre-tax profit (PTP)   -122.2 -1.8 -81.1 226.6 -179.9 -319.0 0.0 0.0   Net earnings   -100.1 -1.8 -65.6 163.4 -141.9 -249.6 0.0 0.0   Pre-tax profit without non-rec. items   -122 -1.8 -81.1 227 -180 -319 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   60.8 45.6 34.2 43.6 32.7 24.5 0.0 0.0   Shareholders equity total   531 529 463 627 485 235 110 110   Interest-bearing liabilities   202 434 400 244 230 429 0.0 0.0   Balance sheet total (assets)   814 1,077 917 1,092 848 856 110 110   Net Debt   199 410 368 -177 214 376 -110 -110     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   1,289 1,553 1,233 2,483 2,424 2,329 2,329 2,329   Net sales growth   -22.3% 20.5% -20.6% 101.4% -2.4% -3.9% 0.0% 0.0%   Gross profit   -66.0 31.4 -56.4 247 138 113 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -44.1% -18.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   814 1,077 917 1,092 848 856 110 110   Balance sheet change%   -4.2% 32.4% -14.9% 19.1% -22.3% 1.0% -87.1% 0.0%   Added value   -97.2 24.9 -56.4 246.7 -159.5 -281.4 0.0 0.0   Added value %   -7.5% 1.6% -4.6% 9.9% -6.6% -12.1% 0.0% 0.0%   Investments   11 -41 -36 -10 -36 -46 -25 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   -7.5% 1.6% -4.6% 9.9% -6.3% -12.1% 0.0% 0.0%   EBIT %   -9.5% -0.0% -6.6% 9.2% -7.4% -13.7% 0.0% 0.0%   EBIT to gross profit (%)   184.7% -1.4% 143.5% 92.3% -129.4% -281.9% 0.0% 0.0%   Net Earnings %   -7.8% -0.1% -5.3% 6.6% -5.9% -10.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -5.8% 1.5% -3.3% 7.4% -4.8% -9.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   -9.5% -0.1% -6.6% 9.1% -7.4% -13.7% 0.0% 0.0%   ROA %   -14.7% -0.0% -8.1% 22.7% -18.4% -37.4% 0.0% 0.0%   ROI %   -17.3% -0.1% -8.9% 26.2% -22.5% -46.3% 0.0% 0.0%   ROE %   -17.2% -0.3% -13.2% 30.0% -25.5% -69.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   69.0% 49.1% 50.6% 57.4% 57.2% 27.5% 100.0% 100.0%   Relative indebtedness %   22.0% 35.3% 36.8% 18.7% 15.0% 26.7% 0.0% 0.0%   Relative net indebtedness %   21.7% 33.8% 34.2% 1.7% 14.3% 24.4% -4.7% -4.7%   Net int. bear. debt to EBITDA, %   -204.7% 1,647.3% -653.4% -71.8% -139.5% -133.8% 0.0% 0.0%   Gearing %   38.0% 82.0% 86.2% 39.0% 47.3% 182.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.4% 0.0% 0.3% 0.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 0.4 0.3 1.0 0.2 0.3 0.0 0.0   Current Ratio   2.5 1.7 1.8 2.2 2.1 1.3 0.0 0.0   Cash and cash equivalent   2.7 23.3 31.2 421.6 15.4 52.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   28.6 12.1 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 6.3 8.1 5.8 3.2 2.3 0.0 0.0   Current assets / Net sales %   52.4% 61.4% 65.3% 40.8% 31.0% 35.7% 4.7% 4.7%   Net working capital   404.4 405.8 351.2 547.3 389.3 210.9 0.0 0.0   Net working capital %   31.4% 26.1% 28.5% 22.0% 16.1% 9.1% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0