Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EILERSEN ELECTRIC DIGITAL SYSTEMS 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   0.8% 0.6% 0.7% 0.6% 0.9% 0.8% 6.5% 6.5%   Credit score (0-100)   94 98 95 97 89 91 37 37   Credit rating   AA AA AA AA A AA BBB BBB   Credit limit (kDKK)   1,134.8 1,062.6 1,370.1 1,916.4 3,197.0 5,004.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,882 14,324 15,958 21,063 33,082 47,246 0.0 0.0   EBITDA   2,005 1,426 2,013 5,145 16,943 23,445 0.0 0.0   EBIT   1,899 1,334 1,929 5,090 16,838 23,164 0.0 0.0   Pre-tax profit (PTP)   1,916.2 1,320.6 1,827.1 5,160.7 16,862.7 23,524.4 0.0 0.0   Net earnings   1,487.0 1,026.4 1,417.1 3,977.3 13,349.3 18,389.9 0.0 0.0   Pre-tax profit without non-rec. items   1,916 1,321 1,827 5,161 16,863 23,524 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   203 261 177 122 905 1,228 0.0 0.0   Shareholders equity total   7,415 6,441 7,108 10,186 23,535 28,625 9,625 9,625   Interest-bearing liabilities   131 1,838 3,833 1,644 172 1,529 0.0 0.0   Balance sheet total (assets)   13,635 13,586 19,036 21,138 31,396 41,748 9,625 9,625   Net Debt   -2,858 -326 -3,072 -4,842 -13,670 -17,129 -9,625 -9,625     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   15,882 14,324 15,958 21,063 33,082 47,246 0.0 0.0   Gross profit growth   27.1% -9.8% 11.4% 32.0% 57.1% 42.8% -100.0% 0.0%   Employees   24 25 25 26 31 41 0 0   Employee growth %   0.0% 4.2% 0.0% 4.0% 19.2% 32.3% -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)   13,635 13,586 19,036 21,138 31,396 41,748 9,625 9,625   Balance sheet change%   -0.5% -0.4% 40.1% 11.0% 48.5% 33.0% -76.9% 0.0%   Added value   2,005.1 1,426.1 2,012.8 5,145.3 16,892.9 23,445.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -35 -167 -110 679 41 -1,228 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   12.0% 9.3% 12.1% 24.2% 50.9% 49.0% 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 %   14.4% 10.1% 12.0% 26.2% 64.7% 65.5% 0.0% 0.0%   ROI %   22.7% 17.4% 20.3% 46.1% 95.6% 89.0% 0.0% 0.0%   ROE %   20.7% 14.8% 20.9% 46.0% 79.2% 70.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   54.4% 47.4% 37.3% 49.1% 76.4% 69.1% 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, %   -142.5% -22.9% -152.6% -94.1% -80.7% -73.1% 0.0% 0.0%   Gearing %   1.8% 28.5% 53.9% 16.1% 0.7% 5.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 5.7% 4.5% 3.4% 14.9% 52.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.7 1.4 1.4 1.6 3.4 2.6 0.0 0.0   Current Ratio   2.2 1.9 1.8 2.0 3.8 3.0 0.0 0.0   Cash and cash equivalent   2,989.0 2,164.3 6,905.2 6,486.2 13,842.4 18,658.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   7,211.7 6,463.3 8,094.7 9,847.6 21,564.7 26,308.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   84 57 81 198 545 572 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 57 81 198 547 572 0 0   EBIT / employee   79 53 77 196 543 565 0 0   Net earnings / employee   62 41 57 153 431 449 0 0