Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EKL REVISION, REGISTRERET REVISIONSANPARTSSELSKAB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   2.0% 2.0% 1.5% 1.6% 1.3% 1.2% 10.6% 10.6%   Credit score (0-100)   70 70 76 73 79 80 23 23   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.2 0.2 6.3 3.3 32.5 63.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,590 2,351 2,730 3,220 3,328 3,518 0.0 0.0   EBITDA   334 294 597 751 639 831 0.0 0.0   EBIT   327 283 587 740 629 819 0.0 0.0   Pre-tax profit (PTP)   342.8 294.2 588.1 749.0 631.4 832.7 0.0 0.0   Net earnings   266.9 227.7 458.5 582.4 492.3 648.9 0.0 0.0   Pre-tax profit without non-rec. items   343 294 588 749 631 833 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.6 43.3 32.7 22.1 11.5 27.1 0.0 0.0   Shareholders equity total   641 668 927 1,059 1,302 1,701 1,151 1,151   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4.6 0.1 0.0 0.0   Balance sheet total (assets)   1,290 1,316 1,564 1,718 1,874 2,389 1,151 1,151   Net Debt   -576 -537 -715 -122 -707 -1,384 -1,151 -1,151     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,590 2,351 2,730 3,220 3,328 3,518 0.0 0.0   Gross profit growth   -13.9% -9.2% 16.1% 17.9% 3.4% 5.7% -100.0% 0.0%   Employees   5 4 4 5 5 4 0 0   Employee growth %   0.0% -20.0% 0.0% 25.0% 0.0% -20.0% -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)   1,290 1,316 1,564 1,718 1,874 2,389 1,151 1,151   Balance sheet change%   -7.9% 2.1% 18.8% 9.8% 9.1% 27.5% -51.8% 0.0%   Added value   327.0 283.5 586.6 740.3 628.7 819.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 32 -21 -21 -21 4 -27 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   12.6% 12.1% 21.5% 23.0% 18.9% 23.3% 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 %   26.0% 23.5% 41.6% 46.1% 35.6% 39.2% 0.0% 0.0%   ROI %   50.2% 44.3% 66.2% 68.7% 52.4% 54.5% 0.0% 0.0%   ROE %   40.6% 34.8% 57.5% 58.6% 41.7% 43.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.7% 50.8% 59.2% 61.6% 69.5% 72.4% 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, %   -172.4% -182.7% -119.7% -16.2% -110.6% -166.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 381.4% 164.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.1 2.1 3.9 3.3 3.4 3.7 0.0 0.0   Current Ratio   2.1 2.1 3.9 3.3 3.4 3.5 0.0 0.0   Cash and cash equivalent   575.6 536.9 714.7 121.5 711.9 1,384.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   644.0 627.6 1,093.7 1,123.5 1,256.4 1,619.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 71 147 148 126 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 73 149 150 128 208 0 0   EBIT / employee   65 71 147 148 126 205 0 0   Net earnings / employee   53 57 115 116 98 162 0 0