Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURO-2000 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.7% 2.7%   Bankruptcy risk   0.7% 0.7% 0.6% 0.9% 1.0% 0.7% 6.5% 6.5%   Credit score (0-100)   96 96 98 88 86 94 37 37   Credit rating   AA AA AA A A AA BBB BBB   Credit limit (kDKK)   12,094.5 11,466.4 16,854.8 15,143.8 10,366.0 22,101.3 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 0 134 134 134   Gross profit   -80.0 -41.0 -19.0 -130 -20.0 -189 0.0 0.0   EBITDA   -80.0 -41.0 -19.0 -130 -20.0 -419 0.0 0.0   EBIT   -80.0 -41.0 -19.0 -130 -20.0 -677 0.0 0.0   Pre-tax profit (PTP)   7,255.0 25,926.0 23,043.0 43,846.0 -18,621.0 32,715.0 0.0 0.0   Net earnings   7,893.0 22,887.0 20,747.0 36,514.0 -11,493.0 28,271.0 0.0 0.0   Pre-tax profit without non-rec. items   7,255 25,926 23,043 43,846 -18,621 32,715 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   0.0 0.0 0.0 0.0 0.0 1,821 0.0 0.0   Shareholders equity total   129,295 122,827 172,587 209,788 197,901 236,603 225,603 225,603   Interest-bearing liabilities   0.0 779 2,085 9,648 9,459 877 0.0 0.0   Balance sheet total (assets)   129,691 124,310 174,992 247,646 226,955 242,883 225,603 225,603   Net Debt   -81,912 -94,571 -116,468 -206,695 -173,577 -199,925 -225,603 -225,603     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 0 134 134 134   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -80.0 -41.0 -19.0 -130 -20.0 -189 0.0 0.0   Gross profit growth   0.0% 48.8% 53.7% -584.2% 84.6% -845.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   129,691 124,310 174,992 247,646 226,955 242,883 225,603 225,603   Balance sheet change%   -14.9% -4.1% 40.8% 41.5% -8.4% 7.0% -7.1% 0.0%   Added value   -80.0 -41.0 -19.0 -130.0 -20.0 -419.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% -312.7% 0.0% 0.0%   Investments   0 0 0 0 0 1,563 -1,821 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% -312.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% -505.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 358.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 21,097.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 21,290.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 24,414.2% 0.0% 0.0%   ROA %   10.5% 20.4% 15.4% 21.1% 11.0% 14.1% 0.0% 0.0%   ROI %   10.5% 20.5% 15.5% 22.7% 12.3% 14.9% 0.0% 0.0%   ROE %   5.6% 18.2% 14.0% 19.1% -5.6% 13.0% 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 %   99.7% 98.8% 98.6% 84.7% 87.2% 97.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 4,305.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -145,547.0% -168,360.4% -168,360.4%   Net int. bear. debt to EBITDA, %   102,390.0% 230,661.0% 612,989.5% 158,996.2% 867,885.0% 47,714.8% 0.0% 0.0%   Gearing %   0.0% 0.6% 1.2% 4.6% 4.8% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,260.2% 0.8% 1.3% 14.3% 469.1% 7.5% 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   210.9 64.3 49.3 5.7 6.6 37.2 0.0 0.0   Current Ratio   210.9 64.3 49.3 5.7 6.6 37.2 0.0 0.0   Cash and cash equivalent   81,912.0 95,350.0 118,553.0 216,343.0 183,036.0 200,802.0 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 8.2 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 44.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 159,999.3% 168,360.4% 168,360.4%   Net working capital   2,003.0 -948.0 -2,009.0 -36,477.0 -18,806.0 8,237.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 6,147.0% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0