Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ECHOSHIP HOLDING ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.1% 1.2% 1.0% 1.6% 1.3% 16.0% 16.0%   Credit score (0-100)   86 86 84 87 73 78 11 12   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   295.7 292.0 215.1 461.7 28.2 130.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   167 147 116 -20.2 2,263 -42.0 0.0 0.0   EBITDA   167 147 116 -20.2 2,263 -42.0 0.0 0.0   EBIT   92.2 71.7 92.4 -44.0 2,245 -42.0 0.0 0.0   Pre-tax profit (PTP)   2,266.7 2,882.2 2,995.1 1,735.2 5,213.5 7,012.0 0.0 0.0   Net earnings   2,233.8 2,853.8 2,977.4 1,744.4 5,041.5 7,019.7 0.0 0.0   Pre-tax profit without non-rec. items   2,267 2,882 2,995 1,735 5,213 7,012 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   1,728 1,653 1,629 1,605 12.0 12.0 0.0 0.0   Shareholders equity total   7,501 7,501 7,772 8,016 10,408 11,427 298 298   Interest-bearing liabilities   0.0 0.0 182 160 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,909 7,969 10,421 8,643 11,455 14,175 298 298   Net Debt   -183 -236 68.1 130 -4,191 -3,277 -298 -298     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   167 147 116 -20.2 2,263 -42.0 0.0 0.0   Gross profit growth   -3.3% -12.3% -20.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   7,909 7,969 10,421 8,643 11,455 14,175 298 298   Balance sheet change%   -8.2% 0.8% 30.8% -17.1% 32.5% 23.7% -97.9% 0.0%   Added value   92.2 71.7 92.4 -44.0 2,244.9 -42.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -151 -151 -48 -48 -1,611 0 -12 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   55.1% 48.8% 79.5% 218.2% 99.2% 100.0% 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 %   27.4% 36.3% 32.8% 18.3% 52.0% 54.9% 0.0% 0.0%   ROI %   28.9% 38.4% 38.9% 21.6% 56.2% 64.5% 0.0% 0.0%   ROE %   29.4% 38.0% 39.0% 22.1% 54.7% 64.3% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   94.8% 94.1% 74.6% 92.7% 90.9% 80.6% 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, %   -109.1% -160.9% 58.6% -642.3% -185.2% 7,807.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.3% 2.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 23.3% 4.9% 13.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.6 1.7 0.4 1.9 5.0 2.3 0.0 0.0   Current Ratio   1.6 1.7 0.4 1.9 5.0 2.3 0.0 0.0   Cash and cash equivalent   182.7 236.5 113.9 30.8 4,191.3 3,276.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   236.5 294.3 -1,545.7 574.5 4,232.4 3,491.3 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0