Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EAB Lagerindretning A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.9% 2.5% 6.0% 2.4% 2.5% 1.4% 8.3% 8.1%   Credit score (0-100)   60 63 39 61 62 75 8 8   Credit rating   BB BBB BB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.1 156.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,221 3,853 4,785 6,052 12,029 12,174 0.0 0.0   EBITDA   -785 227 1,032 1,172 5,262 4,470 0.0 0.0   EBIT   -797 221 1,032 1,172 5,256 4,461 0.0 0.0   Pre-tax profit (PTP)   -874.6 180.3 1,055.2 1,097.4 5,215.1 4,444.5 0.0 0.0   Net earnings   -335.4 132.5 815.1 845.8 4,172.3 3,455.2 0.0 0.0   Pre-tax profit without non-rec. items   -875 180 1,055 1,097 5,215 4,444 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   6.0 0.0 0.0 0.0 37.2 28.6 0.0 0.0   Shareholders equity total   1,750 1,882 2,697 3,543 7,715 11,171 10,671 10,671   Interest-bearing liabilities   0.0 0.0 0.0 0.0 11,140 873 0.0 0.0   Balance sheet total (assets)   3,110 4,664 37,777 19,665 38,865 29,526 10,671 10,671   Net Debt   -608 -998 -5,750 -9,150 9,764 -2,585 -10,671 -10,671     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,221 3,853 4,785 6,052 12,029 12,174 0.0 0.0   Gross profit growth   -56.2% 73.5% 24.2% 26.5% 98.8% 1.2% -100.0% 0.0%   Employees   6 7 6 7 9 10 0 0   Employee growth %   0.0% 16.7% -14.3% 16.7% 28.6% 11.1% -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)   3,110 4,664 37,777 19,665 38,865 29,526 10,671 10,671   Balance sheet change%   -67.2% 50.0% 710.0% -47.9% 97.6% -24.0% -63.9% 0.0%   Added value   -785.3 226.9 1,031.5 1,171.6 5,256.0 4,470.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -266 -12 0 0 31 -17 -29 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -35.9% 5.7% 21.6% 19.4% 43.7% 36.6% 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 %   -12.2% 5.7% 5.0% 4.2% 18.1% 13.2% 0.0% 0.0%   ROI %   -23.5% 11.4% 41.6% 35.1% 45.6% 27.5% 0.0% 0.0%   ROE %   -10.4% 7.3% 35.6% 27.1% 74.1% 36.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   56.3% 41.4% 7.2% 20.1% 22.2% 37.8% 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, %   77.4% -440.0% -557.4% -781.0% 185.6% -57.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 144.4% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   306.9% 0.0% 0.0% 0.0% 1.3% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.8 1.7 1.1 0.9 1.3 1.7 0.0 0.0   Current Ratio   2.0 1.8 1.1 1.3 1.3 1.7 0.0 0.0   Cash and cash equivalent   607.8 998.2 5,749.7 9,150.5 1,375.7 3,458.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,347.9 2,001.6 2,852.7 3,818.3 8,809.0 12,378.9 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -131 32 172 167 584 447 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -131 32 172 167 585 447 0 0   EBIT / employee   -133 32 172 167 584 446 0 0   Net earnings / employee   -56 19 136 121 464 346 0 0