Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENGELHARDT 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  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   2.1% 20.3% 3.3% 3.2% 2.0% 2.8% 13.1% 9.8%   Credit score (0-100)   69 6 55 54 68 58 18 25   Credit rating   A B BBB BBB A BBB BB BB   Credit limit (kDKK)   0.3 -0.0 0.0 0.0 1.0 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 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,084 197 5,784 6,490 5,503 4,666 0.0 0.0   EBITDA   1,156 -1,695 2,106 2,333 1,925 745 0.0 0.0   EBIT   1,040 -1,728 2,027 2,249 1,902 735 0.0 0.0   Pre-tax profit (PTP)   1,035.3 -1,735.4 2,061.3 2,221.1 1,874.7 753.9 0.0 0.0   Net earnings   800.9 -1,355.3 1,618.3 1,570.8 1,450.8 584.7 0.0 0.0   Pre-tax profit without non-rec. items   1,035 -1,735 2,061 2,221 1,875 754 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Tangible assets total   356 162 136 52.9 30.2 19.7 0.0 0.0   Shareholders equity total   1,421 -710 908 2,329 2,780 2,365 1,365 1,365   Interest-bearing liabilities   940 1,451 552 687 903 1,421 0.0 0.0   Balance sheet total (assets)   8,545 8,227 10,964 18,368 11,692 9,222 1,365 1,365   Net Debt   -3,260 -303 -2,680 -888 -2,646 -601 -1,365 -1,365     See the entire balance sheet 1000.0 Volume  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   6,084 197 5,784 6,490 5,503 4,666 0.0 0.0   Gross profit growth   6.2% -96.8% 2,832.5% 12.2% -15.2% -15.2% -100.0% 0.0%   Employees   0 8 5 5 5 5 0 0   Employee growth %   0.0% 0.0% -37.5% 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)   8,545 8,227 10,964 18,368 11,692 9,222 1,365 1,365   Balance sheet change%   -12.9% -3.7% 33.3% 67.5% -36.3% -21.1% -85.2% 0.0%   Added value   1,155.8 -1,694.7 2,106.0 2,332.5 1,985.4 745.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -144 -227 -105 -167 -45 -21 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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 (%)   17.1% -876.2% 35.1% 34.7% 34.6% 15.7% 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 %   11.4% -19.8% 20.9% 15.3% 12.7% 7.2% 0.0% 0.0%   ROI %   39.4% -90.7% 143.1% 100.5% 56.8% 20.2% 0.0% 0.0%   ROE %   65.6% -28.1% 35.4% 97.0% 56.8% 22.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   16.6% -7.9% 8.3% 12.7% 23.8% 25.6% 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, %   -282.0% 17.9% -127.3% -38.0% -137.5% -80.7% 0.0% 0.0%   Gearing %   66.1% -204.5% 60.8% 29.5% 32.5% 60.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.6% 2.2% 4.5% 3.4% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   1.1 0.9 1.1 1.1 1.3 1.3 0.0 0.0   Current Ratio   1.1 0.9 1.1 1.1 1.3 1.3 0.0 0.0   Cash and cash equivalent   4,199.6 1,754.5 3,232.0 1,574.5 3,548.8 2,022.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   894.0 -1,042.8 601.5 2,105.7 2,579.2 2,174.4 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 2018/8 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -212 421 467 397 149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -212 421 467 385 149 0 0   EBIT / employee   0 -216 405 450 380 147 0 0   Net earnings / employee   0 -169 324 314 290 117 0 0