Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eurojob Denmark 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% 7.2% 7.2%   Bankruptcy risk   24.6% 5.9% 7.9% 6.1% 3.6% 26.5% 18.2% 18.0%   Credit score (0-100)   4 40 31 37 52 2 8 8   Credit rating   B BBB BB BBB 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   4,969 8,505 13,605 22,150 38,972 25,989 0.0 0.0   EBITDA   -155 453 289 435 132 -1,330 0.0 0.0   EBIT   -189 398 216 413 103 -1,368 0.0 0.0   Pre-tax profit (PTP)   -195.6 380.3 190.7 472.7 167.1 -1,461.6 0.0 0.0   Net earnings   -157.0 287.2 144.6 362.3 122.5 -1,454.3 0.0 0.0   Pre-tax profit without non-rec. items   -196 380 191 473 167 -1,462 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   95.3 137 34.3 81.4 88.1 50.6 0.0 0.0   Shareholders equity total   -220 67.0 212 574 696 -1,078 -1,128 -1,128   Interest-bearing liabilities   54.5 8.8 120 350 3.3 284 1,128 1,128   Balance sheet total (assets)   1,293 2,858 2,738 5,511 6,027 5,211 0.0 0.0   Net Debt   54.5 -1,615 -366 350 -1,378 284 1,128 1,128     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   4,969 8,505 13,605 22,150 38,972 25,989 0.0 0.0   Gross profit growth   311.6% 71.2% 60.0% 62.8% 75.9% -33.3% -100.0% 0.0%   Employees   16 25 35 49 88 81 0 0   Employee growth %   300.0% 56.3% 40.0% 40.0% 79.6% -8.0% -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)   1,293 2,858 2,738 5,511 6,027 5,211 0 0   Balance sheet change%   588.7% 121.1% -4.2% 101.3% 9.4% -13.5% -100.0% 0.0%   Added value   -155.4 453.0 288.6 435.2 124.9 -1,330.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   49 -14 -175 25 -22 -75 -51 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -3.8% 4.7% 1.6% 1.9% 0.3% -5.3% 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 %   -21.0% 19.1% 7.9% 12.0% 3.6% -20.2% 0.0% 0.0%   ROI %   -300.5% 642.3% 108.2% 78.9% 25.1% -251.3% 0.0% 0.0%   ROE %   -21.2% 42.3% 103.8% 92.3% 19.3% -49.2% 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 %   -15.1% 2.4% 7.7% 10.4% 11.6% -17.1% -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, %   -35.1% -356.5% -126.9% 80.4% -1,045.9% -21.4% 0.0% 0.0%   Gearing %   -24.8% 13.1% 56.7% 61.0% 0.5% -26.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 120.4% 46.1% 9.7% 21.4% 150.3% 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   0.8 1.0 1.1 1.1 1.1 0.8 0.0 0.0   Current Ratio   0.8 1.0 1.1 1.1 1.1 0.8 0.0 0.0   Cash and cash equivalent   0.0 1,623.5 486.3 0.0 1,381.4 0.0 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   -315.6 -69.8 177.2 493.1 615.5 -1,128.5 -564.0 -564.0   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   -10 18 8 9 1 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -10 18 8 9 1 -16 0 0   EBIT / employee   -12 16 6 8 1 -17 0 0   Net earnings / employee   -10 11 4 7 1 -18 0 0