Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJGILS EL-TEKNIK 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   3.6% 1.9% 1.4% 1.7% 2.7% 2.7% 13.4% 10.3%   Credit score (0-100)   55 72 79 73 58 60 16 24   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.4 17.0 2.8 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,325 1,951 2,178 1,930 2,173 2,634 0.0 0.0   EBITDA   -23.6 578 728 583 714 1,137 0.0 0.0   EBIT   -60.9 517 686 563 711 1,137 0.0 0.0   Pre-tax profit (PTP)   -94.4 454.6 665.6 539.0 670.0 1,077.3 0.0 0.0   Net earnings   -74.4 352.7 519.7 420.0 524.0 840.4 0.0 0.0   Pre-tax profit without non-rec. items   -94.4 455 666 539 670 1,077 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   59.6 66.2 23.7 4.0 0.0 0.0 0.0 0.0   Shareholders equity total   768 1,120 1,640 1,560 1,684 2,024 724 724   Interest-bearing liabilities   905 867 477 472 1,233 1,460 0.0 0.0   Balance sheet total (assets)   2,161 2,992 3,296 2,850 3,753 4,548 724 724   Net Debt   897 861 151 316 1,225 1,448 -724 -724     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,325 1,951 2,178 1,930 2,173 2,634 0.0 0.0   Gross profit growth   -8.5% 47.3% 11.6% -11.4% 12.6% 21.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   2,161 2,992 3,296 2,850 3,753 4,548 724 724   Balance sheet change%   19.1% 38.5% 10.1% -13.5% 31.7% 21.2% -84.1% 0.0%   Added value   -60.9 516.9 685.9 563.0 711.0 1,136.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -75 -54 -85 -40 -7 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 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -4.6% 26.5% 31.5% 29.2% 32.7% 43.2% 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 %   -3.1% 20.0% 22.2% 18.4% 21.6% 27.5% 0.0% 0.0%   ROI %   -3.9% 27.3% 33.1% 27.2% 28.7% 35.6% 0.0% 0.0%   ROE %   -9.2% 37.4% 37.7% 26.3% 32.3% 45.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   35.5% 37.4% 49.8% 54.7% 44.9% 44.5% 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, %   -3,800.6% 148.9% 20.7% 54.2% 171.6% 127.4% 0.0% 0.0%   Gearing %   117.9% 77.4% 29.1% 30.3% 73.2% 72.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 6.9% 4.9% 5.5% 4.9% 4.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.2 2.0 2.7 2.6 1.8 1.8 0.0 0.0   Current Ratio   1.5 2.3 3.1 3.0 2.0 2.0 0.0 0.0   Cash and cash equivalent   8.0 6.3 326.1 156.0 8.0 11.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   712.4 1,637.8 2,223.4 1,898.0 1,912.0 2,255.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -20 172 229 188 237 379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 193 243 194 238 379 0 0   EBIT / employee   -20 172 229 188 237 379 0 0   Net earnings / employee   -25 118 173 140 175 280 0 0