Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EHN WHOLESALE 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% 6.0% 6.0%   Bankruptcy risk   2.5% 1.1% 2.7% 0.9% 0.6% 1.0% 7.3% 7.3%   Credit score (0-100)   64 86 60 88 96 84 33 33   Credit rating   BBB A BBB A AA A BBB BBB   Credit limit (kDKK)   0.1 561.2 0.0 1,069.4 1,673.0 839.4 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   443 377 -71.0 315 -53.0 -16.5 0.0 0.0   EBITDA   -11.0 -77.0 -496 -199 -609 -609 0.0 0.0   EBIT   -46.0 -132 -551 -244 -609 -609 0.0 0.0   Pre-tax profit (PTP)   -1,927.0 794.0 -1,286.0 3,240.0 2,735.0 -259.3 0.0 0.0   Net earnings   -1,898.0 735.0 -1,160.0 3,329.0 2,767.0 -202.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,927 794 -1,286 3,240 2,735 -259 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   235 180 125 80.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,179 12,860 11,645 14,862 16,929 15,726 14,526 14,526   Interest-bearing liabilities   0.0 0.0 475 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,357 13,083 12,179 14,946 16,977 15,756 14,526 14,526   Net Debt   -386 -150 188 -176 -1,978 -2,496 -14,526 -14,526     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   443 377 -71.0 315 -53.0 -16.5 0.0 0.0   Gross profit growth   -30.5% -14.9% 0.0% 0.0% 0.0% 68.9% 0.0% 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)   12,357 13,083 12,179 14,946 16,977 15,756 14,526 14,526   Balance sheet change%   -13.4% 5.9% -6.9% 22.7% 13.6% -7.2% -7.8% 0.0%   Added value   -11.0 -77.0 -496.0 -199.0 -564.0 -609.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -69 -110 -110 -90 -80 0 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 -3.0 -4.0 -5.0 -5.0 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 (%)   -10.4% -35.0% 776.1% -77.5% 1,149.1% 3,701.7% 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 %   -14.4% 9.0% -9.5% 23.9% 17.2% -1.3% 0.0% 0.0%   ROI %   -14.6% 6.2% -9.6% 24.1% 17.3% -1.3% 0.0% 0.0%   ROE %   -14.4% 5.9% -9.5% 25.1% 17.4% -1.2% 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 %   98.6% 98.3% 95.6% 99.4% 99.7% 99.8% 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, %   3,509.1% 194.8% -37.9% 88.4% 324.8% 409.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.1% 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% 37.5% 2.1% 0.0% 0.0% 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   45.8 37.9 14.9 94.2 66.6 113.6 0.0 0.0   Current Ratio   45.8 37.9 14.9 94.2 66.6 113.6 0.0 0.0   Cash and cash equivalent   386.0 150.0 287.0 176.0 1,978.0 2,496.1 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   7,480.0 7,891.0 7,399.0 7,826.0 3,151.0 3,350.9 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   -11 -77 -496 -199 -564 -609 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -11 -77 -496 -199 -609 -609 0 0   EBIT / employee   -46 -132 -551 -244 -609 -609 0 0   Net earnings / employee   -1,898 735 -1,160 3,329 2,767 -202 0 0