Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

even Production 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   16.8% 16.4% 10.9% 13.2% 26.3% 20.2% 20.4% 20.4%   Credit score (0-100)   11 11 21 16 2 6 5 5   Credit rating   BB BB BB BB B B 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   181 504 1,218 469 51.0 83.0 0.0 0.0   EBITDA   111 283 913 -179 -448 38.2 0.0 0.0   EBIT   111 283 913 -202 -468 38.2 0.0 0.0   Pre-tax profit (PTP)   110.5 280.9 899.9 -218.2 -467.2 39.2 0.0 0.0   Net earnings   86.1 218.4 699.2 -210.2 -467.2 39.2 0.0 0.0   Pre-tax profit without non-rec. items   110 281 900 -218 -467 39.2 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 65.8 43.2 20.7 0.0 0.0 0.0 0.0   Shareholders equity total   126 289 739 -170 -637 -598 -638 -638   Interest-bearing liabilities   0.0 0.0 0.0 65.0 570 575 638 638   Balance sheet total (assets)   225 827 4,635 2,184 2,568 11.1 0.0 0.0   Net Debt   -55.6 -175 -971 -1,821 -199 572 638 638     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   181 504 1,218 469 51.0 83.0 0.0 0.0   Gross profit growth   0.0% 178.7% 141.8% -61.5% -89.1% 62.8% -100.0% 0.0%   Employees   1 1 3 2 1 0 0 0   Employee growth %   0.0% 0.0% 200.0% -33.3% -50.0% -100.0% 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)   225 827 4,635 2,184 2,568 11 0 0   Balance sheet change%   0.0% 268.3% 460.2% -52.9% 17.6% -99.6% -100.0% 0.0%   Added value   110.9 283.3 912.6 -179.1 -445.9 38.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 66 -23 -45 -41 0 0 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 -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 (%)   61.4% 56.2% 74.9% -43.0% -918.8% 46.0% 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 %   49.4% 53.9% 33.4% -5.8% -16.8% 2.1% 0.0% 0.0%   ROI %   86.9% 133.6% 174.9% -49.7% -147.2% 6.8% 0.0% 0.0%   ROE %   68.3% 105.2% 136.0% -14.4% -19.7% 3.0% 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 %   56.1% 35.0% 15.9% -7.2% -19.9% -98.2% -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, %   -50.1% -61.9% -106.4% 1,016.8% 44.4% 1,498.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -38.2% -89.4% -96.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 50.9% 0.0% 0.0% 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   2.3 1.4 1.2 0.9 0.8 0.0 0.0 0.0   Current Ratio   2.3 1.4 1.2 0.9 0.8 0.0 0.0 0.0   Cash and cash equivalent   55.6 175.4 971.4 1,886.2 768.8 3.0 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   127.7 230.7 704.0 -209.8 -637.5 -598.3 -319.1 -319.1   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   111 283 304 -90 -446 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 283 304 -90 -448 0 0 0   EBIT / employee   111 283 304 -101 -468 0 0 0   Net earnings / employee   86 218 233 -105 -467 0 0 0