Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

evasiju invest 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.0% 7.3% 9.3% 6.9% 10.4% 5.8% 19.3% 19.3%   Credit score (0-100)   29 33 25 34 22 40 7 7   Credit rating   BB BBB BB BBB BB BBB 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)  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   -68.9 246 751 -421 129 145 0.0 0.0   EBITDA   -247 -266 -740 -1,180 126 -104 0.0 0.0   EBIT   -247 -283 -755 -1,224 -1,260 -206 0.0 0.0   Pre-tax profit (PTP)   -369.4 -722.9 -1,219.2 -1,811.1 -1,855.1 -809.5 0.0 0.0   Net earnings   -369.4 -722.9 -1,219.2 -1,194.6 -1,493.6 -709.0 0.0 0.0   Pre-tax profit without non-rec. items   -369 -723 -1,219 -1,811 -1,855 -810 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   0.0 1,803 1,798 14,926 15,072 11,455 0.0 0.0   Shareholders equity total   -329 -1,052 -2,271 -3,466 -4,960 -5,669 -5,709 -5,709   Interest-bearing liabilities   10,421 11,455 18,407 19,992 20,421 19,665 5,709 5,709   Balance sheet total (assets)   10,116 10,533 16,545 16,619 15,502 14,029 0.0 0.0   Net Debt   9,355 10,901 17,827 18,926 20,363 17,191 5,709 5,709     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   -68.9 246 751 -421 129 145 0.0 0.0   Gross profit growth   0.0% 0.0% 205.2% 0.0% 0.0% 12.8% -100.0% 0.0%   Employees   1 1 2 1 0 0 0 0   Employee growth %   0.0% 0.0% 100.0% -50.0% -100.0% 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)   10,116 10,533 16,545 16,619 15,502 14,029 0 0   Balance sheet change%   0.0% 4.1% 57.1% 0.5% -6.7% -9.5% -100.0% 0.0%   Added value   -247.4 -266.4 -740.1 -1,179.6 -1,215.7 -104.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,787 -21 13,084 -1,241 -3,719 -11,455 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 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 (%)   359.0% -114.9% -100.6% 290.7% -980.3% -142.0% 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 %   -2.4% -2.6% -5.0% -6.3% -6.2% -1.0% 0.0% 0.0%   ROI %   -2.4% -2.6% -5.1% -6.4% -6.2% -1.0% 0.0% 0.0%   ROE %   -3.7% -7.0% -9.0% -7.2% -9.3% -4.8% 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 %   -3.2% -9.1% -12.1% -17.3% -24.2% -28.8% -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, %   -3,781.3% -4,092.5% -2,408.8% -1,604.4% 16,156.4% -16,474.6% 0.0% 0.0%   Gearing %   -3,163.0% -1,088.6% -810.4% -576.8% -411.7% -346.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 4.0% 3.1% 3.1% 2.9% 3.0% 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   0.1 0.1 0.0 0.1 0.0 0.1 0.0 0.0   Current Ratio   1.0 0.8 0.8 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   1,065.4 553.9 580.1 1,066.5 57.7 2,473.9 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   -329.4 -2,855.4 -4,069.3 -18,392.4 -20,031.8 -17,123.6 -2,854.3 -2,854.3   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   -247 -266 -370 -1,180 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -247 -266 -370 -1,180 0 0 0 0   EBIT / employee   -247 -283 -378 -1,224 0 0 0 0   Net earnings / employee   -369 -723 -610 -1,195 0 0 0 0