Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ebsen Parykker ApS 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 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   0.0% 9.8% 5.0% 4.9% 3.5% 4.8% 15.2% 14.9%   Credit score (0-100)   0 26 44 43 53 44 13 14   Credit rating   N/A BB BBB BBB BBB BBB BB BB   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 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,349 904 789 879 815 0.0 0.0   EBITDA   0.0 517 283 185 289 190 0.0 0.0   EBIT   0.0 437 223 125 229 150 0.0 0.0   Pre-tax profit (PTP)   0.0 435.0 219.0 119.0 223.0 149.0 0.0 0.0   Net earnings   0.0 338.0 170.0 92.0 173.0 114.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 435 219 119 223 149 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 388 450 432 492 492 324 324   Interest-bearing liabilities   0.0 0.0 0.0 0.0 58.0 42.1 0.0 0.0   Balance sheet total (assets)   0.0 1,240 1,147 1,142 1,119 902 324 324   Net Debt   0.0 -686 -676 -697 -533 -500 -324 -324     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   0.0 1,349 904 789 879 815 0.0 0.0   Gross profit growth   0.0% 0.0% -33.0% -12.7% 11.4% -7.3% -100.0% 0.0%   Employees   0 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)   0 1,240 1,147 1,142 1,119 902 324 324   Balance sheet change%   0.0% 0.0% -7.5% -0.4% -2.0% -19.4% -64.0% 0.0%   Added value   0.0 517.0 283.0 185.0 289.0 190.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 140 -120 -120 -120 -80 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 (%)   0.0% 32.4% 24.7% 15.8% 26.1% 18.5% 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 %   0.0% 35.2% 18.7% 10.9% 20.3% 14.9% 0.0% 0.0%   ROI %   0.0% 112.6% 53.2% 28.3% 46.6% 27.8% 0.0% 0.0%   ROE %   0.0% 87.1% 40.6% 20.9% 37.4% 23.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   0.0% 31.3% 39.2% 37.8% 44.0% 54.6% 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, %   0.0% -132.7% -238.9% -376.8% -184.4% -262.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 11.8% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 20.7% 2.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   0.0 1.2 1.2 1.2 1.4 1.8 0.0 0.0   Current Ratio   0.0 1.4 1.4 1.5 1.8 2.2 0.0 0.0   Cash and cash equivalent   0.0 686.0 676.0 697.0 591.0 542.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   0.0 273.0 293.0 332.0 486.0 492.2 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 N/A 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 259 142 93 145 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 259 142 93 145 95 0 0   EBIT / employee   0 219 112 63 115 75 0 0   Net earnings / employee   0 169 85 46 87 57 0 0