Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROFRUGT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   2.6% 6.7% 7.1% 3.6% 8.8% 4.0% 6.4% 6.0%   Credit score (0-100)   63 37 34 51 27 49 37 39   Credit rating   BBB BBB BBB BBB BB BBB BBB BBB   Credit limit (kDKK)   0.1 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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   27,718 11,052 9,870 11,595 12,453 11,277 0.0 0.0   EBITDA   6,185 11,052 9,870 11,595 1,091 1,281 0.0 0.0   EBIT   5,654 11,052 9,870 11,595 920 1,145 0.0 0.0   Pre-tax profit (PTP)   5,538.2 -7,831.0 -3,332.0 1,653.0 824.7 1,099.0 0.0 0.0   Net earnings   4,320.3 -7,831.0 -3,332.0 1,653.0 643.4 857.4 0.0 0.0   Pre-tax profit without non-rec. items   5,538 11,052 9,870 11,595 825 1,099 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   1,283 0.0 0.0 0.0 277 219 0.0 0.0   Shareholders equity total   24,532 2,700 1,868 3,521 4,165 5,022 4,522 4,522   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2,821 2,777 0.0 0.0   Balance sheet total (assets)   57,503 33,869 24,678 27,414 23,059 23,620 4,522 4,522   Net Debt   -12,497 0.0 0.0 0.0 1,827 -2,206 -4,328 -4,328     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   27,718 11,052 9,870 11,595 12,453 11,277 0.0 0.0   Gross profit growth   2.5% -60.1% -10.7% 17.5% 7.4% -9.4% -100.0% 0.0%   Employees   41 35 25 21 21 23 0 0   Employee growth %   7.9% -14.6% -28.6% -16.0% 0.0% 9.5% -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)   57,503 33,869 24,678 27,414 23,059 23,620 4,522 4,522   Balance sheet change%   -6.6% -41.1% -27.1% 11.1% -15.9% 2.4% -80.9% 0.0%   Added value   6,185.2 11,052.0 9,870.0 11,595.0 919.5 1,280.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,483 -1,283 0 0 378 -272 -219 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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 (%)   20.4% 100.0% 100.0% 100.0% 7.4% 10.2% 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 %   9.5% 24.2% 33.7% 44.5% 3.8% 5.0% 0.0% 0.0%   ROI %   22.8% 37.8% 33.7% 44.5% 5.6% 15.7% 0.0% 0.0%   ROE %   17.4% -57.5% -145.9% 61.3% 16.7% 18.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   42.7% 100.0% 100.0% 100.0% 18.1% 21.3% 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, %   -202.1% 0.0% 0.0% 0.0% 167.5% -172.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 67.7% 55.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.5% 2.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.3 0.0 0.0 0.0 1.0 1.1 0.0 0.0   Current Ratio   1.7 0.0 0.0 0.0 1.3 1.3 0.0 0.0   Cash and cash equivalent   12,497.2 0.0 0.0 0.0 993.9 4,983.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e 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   21,784.6 0.0 0.0 0.0 4,171.5 4,900.9 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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   151 316 395 552 44 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   151 316 395 552 52 56 0 0   EBIT / employee   138 316 395 552 44 50 0 0   Net earnings / employee   105 -224 -133 79 31 37 0 0