Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eiskjær 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.1% 6.1%   Bankruptcy risk   10.7% 5.2% 6.2% 8.3% 3.1% 17.8% 17.8% 17.5%   Credit score (0-100)   24 44 38 28 56 7 8 9   Credit rating   BB BBB BBB BB BBB B B B   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   529 483 306 382 1,078 208 0.0 0.0   EBITDA   12.7 189 41.5 115 654 165 0.0 0.0   EBIT   3.5 138 -9.4 61.1 568 165 0.0 0.0   Pre-tax profit (PTP)   3.0 137.5 -11.2 59.1 566.1 160.4 0.0 0.0   Net earnings   3.0 106.7 -9.3 46.2 442.7 120.8 0.0 0.0   Pre-tax profit without non-rec. items   3.0 138 -11.2 59.1 566 160 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   245 194 143 122 321 0.0 0.0 0.0   Shareholders equity total   53.0 160 150 197 639 760 10.1 10.1   Interest-bearing liabilities   0.0 225 130 94.2 23.2 23.2 0.0 0.0   Balance sheet total (assets)   388 523 462 341 877 830 10.1 10.1   Net Debt   -106 -8.1 -105 -93.3 -330 9.6 -10.1 -10.1     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   529 483 306 382 1,078 208 0.0 0.0   Gross profit growth   0.0% -8.6% -36.8% 24.9% 182.6% -80.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   388 523 462 341 877 830 10 10   Balance sheet change%   0.0% 34.6% -11.6% -26.2% 157.3% -5.3% -98.8% 0.0%   Added value   3.5 138.3 -9.4 61.1 568.4 165.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   236 -102 -102 -75 114 -321 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.7% 28.6% -3.1% 16.0% 52.7% 79.5% 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 %   0.9% 30.4% -1.9% 15.2% 93.3% 19.4% 0.0% 0.0%   ROI %   6.6% 61.6% -2.7% 21.0% 118.0% 22.8% 0.0% 0.0%   ROE %   5.7% 100.3% -6.0% 26.6% 105.9% 17.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   13.6% 30.5% 32.6% 57.7% 72.9% 91.5% 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, %   -837.3% -4.3% -252.4% -80.9% -50.5% 5.8% 0.0% 0.0%   Gearing %   0.0% 140.9% 86.5% 47.9% 3.6% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.7% 1.0% 1.8% 3.9% 22.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.9 1.0 1.6 2.4 11.8 0.0 0.0   Current Ratio   0.4 0.9 1.0 1.6 2.4 11.8 0.0 0.0   Cash and cash equivalent   106.5 233.1 234.8 187.5 353.1 13.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -192.1 -23.5 15.1 78.4 324.4 760.1 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3 138 -9 61 568 165 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 189 41 115 654 165 0 0   EBIT / employee   3 138 -9 61 568 165 0 0   Net earnings / employee   3 107 -9 46 443 121 0 0