Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOCAL EYES FONDET 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% 3.2% 3.2%   Bankruptcy risk   5.9% 3.2% 5.2% 8.8% 3.8% 8.5% 18.2% 18.0%   Credit score (0-100)   41 57 42 26 50 28 8 8   Credit rating   BBB BBB BBB BB BBB BB 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)  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   423 667 420 267 500 251 0.0 0.0   EBITDA   43.6 287 41.1 -99.7 281 -131 0.0 0.0   EBIT   28.4 264 -13.2 -185 187 -226 0.0 0.0   Pre-tax profit (PTP)   27.2 263.8 -13.8 -188.5 183.9 -230.1 0.0 0.0   Net earnings   19.8 202.8 3.3 -150.5 143.4 -182.6 0.0 0.0   Pre-tax profit without non-rec. items   27.2 264 -13.8 -189 184 -230 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   15.2 45.8 66.4 43.5 71.5 41.9 0.0 0.0   Shareholders equity total   322 525 528 377 521 338 -288 -288   Interest-bearing liabilities   0.0 0.0 0.0 0.2 11.6 0.7 288 288   Balance sheet total (assets)   589 887 962 664 834 539 0.0 0.0   Net Debt   -179 -375 -136 -26.1 -152 -8.1 288 288     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   423 667 420 267 500 251 0.0 0.0   Gross profit growth   14.8% 57.5% -37.0% -36.3% 86.9% -49.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   589 887 962 664 834 539 0 0   Balance sheet change%   -11.0% 50.5% 8.4% -30.9% 25.5% -35.4% -100.0% 0.0%   Added value   43.6 287.0 41.1 -99.7 272.6 -131.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   106 59 198 -171 -110 -189 -460 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 -1.0 -2.0 1.0 -1.0 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 (%)   6.7% 39.6% -3.1% -69.3% 37.4% -89.9% 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 %   4.5% 35.8% -1.4% -22.8% 25.0% -32.9% 0.0% 0.0%   ROI %   9.1% 58.5% -2.3% -39.0% 39.1% -49.3% 0.0% 0.0%   ROE %   6.4% 47.9% 0.6% -33.2% 31.9% -42.5% 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 %   54.6% 59.1% 54.9% 56.8% 62.5% 62.8% -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, %   -411.5% -130.5% -330.7% 26.2% -54.1% 6.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 2.2% 0.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3,245.8% 53.8% 74.5% 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   1.0 1.5 0.7 0.3 1.0 0.3 0.0 0.0   Current Ratio   1.0 1.5 0.7 0.3 1.0 0.3 0.0 0.0   Cash and cash equivalent   179.3 374.7 135.8 26.3 163.5 8.9 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   -12.9 165.4 -101.3 -204.6 -4.8 -136.3 -143.9 -143.9   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   22 144 21 -50 136 -66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 144 21 -50 140 -66 0 0   EBIT / employee   14 132 -7 -93 94 -113 0 0   Net earnings / employee   10 101 2 -75 72 -91 0 0