Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E-TYPES GROUP 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 2018/12 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% 3.3% 3.3%   Bankruptcy risk   2.9% 1.9% 1.2% 2.5% 2.4% 1.8% 9.4% 9.4%   Credit score (0-100)   60 71 81 60 62 70 26 26   Credit rating   BBB A A BBB BBB A BB BB   Credit limit (kDKK)   0.0 1.7 173.0 0.0 0.0 4.7 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   340 245 341 201 275 327 0.0 0.0   EBITDA   -507 -239 5.4 -693 -736 83.1 0.0 0.0   EBIT   -775 -417 -153 -817 -930 -155 0.0 0.0   Pre-tax profit (PTP)   7,614.0 6,005.3 5,529.0 8,294.0 2,396.0 6,247.2 0.0 0.0   Net earnings   7,760.7 6,099.7 5,565.9 8,475.3 2,574.2 6,282.6 0.0 0.0   Pre-tax profit without non-rec. items   7,614 6,005 5,529 8,294 2,396 6,247 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   376 319 238 147 713 959 0.0 0.0   Shareholders equity total   10,069 9,168 9,137 10,108 5,206 8,989 2,450 2,450   Interest-bearing liabilities   4,371 3,105 1,145 2,862 637 260 0.0 0.0   Balance sheet total (assets)   16,311 13,452 12,765 13,923 10,426 11,547 2,450 2,450   Net Debt   4,229 2,958 955 2,192 355 240 -2,450 -2,450     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   340 245 341 201 275 327 0.0 0.0   Gross profit growth   -11.9% -27.7% 38.8% -41.1% 37.1% 18.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   16,311 13,452 12,765 13,923 10,426 11,547 2,450 2,450   Balance sheet change%   -12.7% -17.5% -5.1% 9.1% -25.1% 10.8% -78.8% 0.0%   Added value   -774.8 -416.5 -153.5 -817.1 -929.8 -154.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -279 -234 -241 -215 372 8 -959 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -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% 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 (%)   -228.1% -169.7% -45.1% -407.1% -337.9% -47.3% 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 %   43.6% 40.8% 42.4% 62.3% 20.5% 58.4% 0.0% 0.0%   ROI %   48.3% 45.3% 48.7% 71.0% 25.9% 82.5% 0.0% 0.0%   ROE %   77.3% 63.4% 60.8% 88.1% 33.6% 88.5% 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 %   61.7% 68.2% 71.6% 72.6% 49.9% 77.8% 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, %   -834.3% -1,235.6% 17,722.6% -316.4% -48.2% 288.8% 0.0% 0.0%   Gearing %   43.4% 33.9% 12.5% 28.3% 12.2% 2.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 1.6% 1.3% 1.1% 5.8% 37.0% 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   0.5 0.7 1.1 0.7 0.7 0.9 0.0 0.0   Current Ratio   0.5 0.7 1.1 0.7 0.7 0.9 0.0 0.0   Cash and cash equivalent   141.8 147.3 190.0 670.2 282.2 20.3 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   -2,834.4 -1,315.3 270.1 -1,099.5 -1,287.5 -181.8 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 2018/12 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   -775 -417 -153 -817 -930 -155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -507 -239 5 -693 -736 83 0 0   EBIT / employee   -775 -417 -153 -817 -930 -155 0 0   Net earnings / employee   7,761 6,100 5,566 8,475 2,574 6,283 0 0