Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Elev Taxa 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 12.1% 10.8% 8.0% 19.5% 15.5% 20.8% 20.5%   Credit score (0-100)   0 20 21 30 5 13 5 5   Credit rating   N/A BB BB BB B BB 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)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,881 1,626 1,903 966 675 0.0 0.0   EBITDA   0.0 509 97.5 273 -306 193 0.0 0.0   EBIT   0.0 403 46.3 266 -306 182 0.0 0.0   Pre-tax profit (PTP)   0.0 378.4 23.3 241.4 -337.6 207.6 0.0 0.0   Net earnings   0.0 294.9 18.0 188.1 -310.6 221.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 378 23.3 241 -338 208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 110 70.0 0.0 0.0 33.8 0.0 0.0   Shareholders equity total   0.0 355 262 450 25.4 247 52.0 52.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 1,064 1,019 1,220 699 873 52.0 52.0   Net Debt   0.0 -692 -586 -898 -456 -639 -52.0 -52.0     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 1,881 1,626 1,903 966 675 0.0 0.0   Gross profit growth   0.0% 0.0% -13.6% 17.0% -49.2% -30.1% -100.0% 0.0%   Employees   0 4 3 3 4 1 0 0   Employee growth %   0.0% 0.0% -25.0% 0.0% 33.3% -75.0% -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 1,064 1,019 1,220 699 873 52 52   Balance sheet change%   0.0% 0.0% -4.2% 19.8% -42.7% 24.9% -94.0% 0.0%   Added value   0.0 509.1 97.5 273.1 -299.3 193.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 15 -102 -77 0 23 -34 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 21.4% 2.8% 14.0% -31.7% 26.9% 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% 37.9% 4.4% 23.8% -31.9% 30.4% 0.0% 0.0%   ROI %   0.0% 113.5% 15.0% 74.2% -127.3% 175.5% 0.0% 0.0%   ROE %   0.0% 83.1% 5.8% 52.8% -130.5% 162.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 33.4% 25.8% 36.9% 3.6% 28.3% 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% -136.0% -601.0% -328.9% 149.2% -330.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 1.0 1.0 1.3 0.7 1.1 0.0 0.0   Current Ratio   0.0 1.0 1.0 1.3 0.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 692.2 586.2 898.2 456.4 638.5 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 27.6 -13.8 249.2 -180.7 81.5 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  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 127 33 91 -75 193 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 127 33 91 -76 193 0 0   EBIT / employee   0 101 15 89 -76 182 0 0   Net earnings / employee   0 74 6 63 -78 222 0 0