EDC ERHVERV POUL ERIK BECH HILLERØD A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Estimate generation in progress, please wait...
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.2% 2.0% 3.9% 4.0% 3.0%  
Credit score (0-100)  67 68 49 50 52  
Credit rating  BBB BBB BB BB BB  
Credit limit (kDKK)  0.1 0.4 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  5,073 4,846 6,233 6,234 5,836  
EBITDA  1,803 1,473 2,314 2,009 1,789  
EBIT  1,795 1,472 2,313 2,009 1,789  
Pre-tax profit (PTP)  1,793.3 1,471.5 2,313.5 2,008.7 1,789.0  
Net earnings  1,397.9 1,147.4 1,804.0 1,565.8 1,393.4  
Pre-tax profit without non-rec. items  1,793 1,472 2,313 2,009 1,789  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  2.0 0.8 0.0 0.0 0.0  
Shareholders equity total  2,393 2,240 2,944 2,710 2,603  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 180  
Balance sheet total (assets)  4,496 4,441 6,546 5,080 4,877  

Net Debt  0.0 0.0 0.0 0.0 -3,820  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  5,073 4,846 6,233 6,234 5,836  
Gross profit growth  -7.5% -4.5% 28.6% 0.0% -6.4%  
Employees  5 5 5 6 6  
Employee growth %  0.0% 0.0% 0.0% 20.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,496 4,441 6,546 5,080 4,877  
Balance sheet change%  -1.1% -1.2% 47.4% -22.4% -4.0%  
Added value  1,803.1 1,472.7 2,314.3 2,009.6 1,789.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -28 -2 -2 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  35.4% 30.4% 37.1% 32.2% 30.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  39.7% 32.9% 42.1% 34.6% 35.9%  
ROI %  74.7% 62.4% 88.2% 71.1% 65.1%  
ROE %  58.4% 49.5% 69.6% 55.4% 52.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  56.8% 51.9% 45.9% 56.3% 55.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 0.0% -213.5%  
Gearing %  0.0% 0.0% 0.0% 0.0% 6.9%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.5 2.2 1.9 2.4 2.3  
Current Ratio  2.2 2.1 1.8 2.1 2.1  
Cash and cash equivalent  0.0 0.0 0.0 0.0 4,000.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,411.5 2,299.2 2,944.0 2,709.7 2,603.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  361 295 463 335 298  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  361 295 463 335 298  
EBIT / employee  359 294 463 335 298  
Net earnings / employee  280 229 361 261 232