Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJOT DANMARK ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7%   Bankruptcy risk   0.7% 0.8% 1.7% 0.8% 0.8% 1.2% 10.1% 7.0%   Credit score (0-100)   95 93 74 92 90 81 2 2   Credit rating   A A BBB A A BBB B BB   Credit limit (kDKK)   703.5 683.4 8.8 761.1 702.8 183.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,973 3,022 2,184 2,733 2,741 2,882 0.0 0.0   EBITDA   974 984 111 768 619 193 0.0 0.0   EBIT   736 700 -171 490 388 -22.1 0.0 0.0   Pre-tax profit (PTP)   664.0 667.3 -161.8 497.6 374.1 13.8 0.0 0.0   Net earnings   517.5 519.4 -126.2 483.8 291.3 10.3 0.0 0.0   Pre-tax profit without non-rec. items   664 667 -162 498 374 13.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   5,783 5,498 5,231 4,953 4,722 4,507 0.0 0.0   Shareholders equity total   6,026 6,545 6,419 6,903 7,194 7,205 6,205 6,205   Interest-bearing liabilities   2,024 618 516 506 107 777 0.0 0.0   Balance sheet total (assets)   9,261 8,401 8,103 8,538 8,345 8,914 6,205 6,205   Net Debt   337 -533 -1,018 -1,540 -1,192 -248 -6,205 -6,205     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,973 3,022 2,184 2,733 2,741 2,882 0.0 0.0   Gross profit growth   -1.0% 1.7% -27.7% 25.1% 0.3% 5.1% -100.0% 0.0%   Employees   4 4 4 4 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 25.0% -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)   9,261 8,401 8,103 8,538 8,345 8,914 6,205 6,205   Balance sheet change%   -3.6% -9.3% -3.5% 5.4% -2.3% 6.8% -30.4% 0.0%   Added value   736.0 699.9 -170.9 490.3 388.0 -22.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -252 -568 -550 -556 -461 -431 -4,507 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 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   24.8% 23.2% -7.8% 17.9% 14.2% -0.8% 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 %   7.8% 7.9% -1.9% 6.1% 4.6% 0.3% 0.0% 0.0%   ROI %   8.7% 9.0% -2.2% 7.0% 5.2% 0.3% 0.0% 0.0%   ROE %   9.0% 8.3% -1.9% 7.3% 4.1% 0.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   65.1% 77.9% 79.2% 80.9% 86.2% 80.8% 100.0% 50.0%   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, %   34.6% -54.1% -915.5% -200.4% -192.7% -128.1% 0.0% 0.0%   Gearing %   33.6% 9.4% 8.0% 7.3% 1.5% 10.8% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.5% 0.9% 2.2% 4.5% 2.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 1.3 1.4 1.9 2.1 1.4 0.0 0.0   Current Ratio   1.1 1.8 1.9 2.4 3.5 2.8 0.0 0.0   Cash and cash equivalent   1,687.1 1,150.9 1,534.0 2,045.6 1,299.7 1,024.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   391.8 1,261.8 1,367.6 2,061.9 2,582.9 2,812.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   184 175 -43 123 97 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   244 246 28 192 155 39 0 0   EBIT / employee   184 175 -43 123 97 -4 0 0   Net earnings / employee   129 130 -32 121 73 2 0 0