Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERA A/S Estimate generation in progress, please wait... 0%

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% 0.8%   Bankruptcy risk   1.0% 1.1% 1.3% 1.5% 1.4% 1.4% 10.9% 9.0%   Credit score (0-100)   89 86 80 77 77 78 2 2   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2,048.2 1,492.1 394.7 202.0 299.1 407.4 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   -28.4 -7.1 -13.4 -19.6 -24.0 -20.5 0.0 0.0   EBITDA   -28.4 -7.1 -13.4 -19.6 -24.0 -20.5 0.0 0.0   EBIT   -28.4 -7.1 -13.4 -19.6 -24.0 -20.5 0.0 0.0   Pre-tax profit (PTP)   4,909.3 4,784.7 4,572.7 5,620.4 10,495.7 14,399.7 0.0 0.0   Net earnings   4,996.7 4,879.1 4,642.6 5,690.9 10,547.0 14,433.9 0.0 0.0   Pre-tax profit without non-rec. items   4,909 4,785 4,573 5,620 10,496 14,400 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   32,977 37,656 39,199 39,890 45,437 50,271 4,525 4,525   Interest-bearing liabilities   10,695 10,925 10,994 11,215 11,350 11,488 0.0 0.0   Balance sheet total (assets)   43,704 48,599 50,193 51,105 56,787 61,759 4,525 4,525   Net Debt   10,585 10,851 10,918 11,142 11,235 11,339 -4,525 -4,525     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   -28.4 -7.1 -13.4 -19.6 -24.0 -20.5 0.0 0.0   Gross profit growth   -159.2% 74.9% -87.9% -46.7% -22.2% 14.4% 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)   43,704 48,599 50,193 51,105 56,787 61,759 4,525 4,525   Balance sheet change%   13.7% 11.2% 3.3% 1.8% 11.1% 8.8% -92.7% 0.0%   Added value   -28.4 -7.1 -13.4 -19.6 -24.0 -20.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 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 %   12.9% 11.3% 9.9% 11.7% 19.9% 24.6% 0.0% 0.0%   ROI %   12.9% 11.3% 9.9% 11.7% 19.9% 24.6% 0.0% 0.0%   ROE %   16.4% 13.8% 12.1% 14.4% 24.7% 30.2% 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 %   75.5% 77.5% 78.1% 78.1% 80.0% 81.4% 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, %   -37,316.2% -152,638.8% -81,732.4% -56,847.8% -46,898.3% -55,280.1% 0.0% 0.0%   Gearing %   32.4% 29.0% 28.0% 28.1% 25.0% 22.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.9% 2.8% 2.7% 2.1% 1.5% 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   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   110.4 73.8 76.4 72.7 114.9 148.8 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   -10,261.3 -10,559.4 -10,827.7 -11,074.5 -11,288.8 -11,445.7 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   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