Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Euro Economics X ApS 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% 1.1% 1.1%   Bankruptcy risk   0.5% 0.6% 0.5% 0.5% 0.5% 1.1% 7.2% 7.2%   Credit score (0-100)   99 98 99 99 98 83 33 33   Credit rating   AA AA AAA AAA AA A BBB BBB   Credit limit (kDKK)   4,264.8 4,423.6 5,415.2 6,056.9 5,875.6 2,305.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   3,292 2,590 3,058 2,932 3,260 3,925 0.0 0.0   EBITDA   3,292 2,590 3,058 2,932 3,260 3,925 0.0 0.0   EBIT   4,768 3,954 9,266 8,732 1,860 -3,020 0.0 0.0   Pre-tax profit (PTP)   4,147.3 3,585.7 8,845.8 8,660.8 1,962.6 -2,956.6 0.0 0.0   Net earnings   3,235.2 2,817.2 6,895.1 6,755.7 1,529.1 -2,305.4 0.0 0.0   Pre-tax profit without non-rec. items   4,147 3,586 8,846 8,661 1,963 -2,957 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   98,292 100,000 106,600 112,400 111,000 104,200 0.0 0.0   Shareholders equity total   40,470 43,287 50,182 56,938 58,467 58,931 58,806 58,806   Interest-bearing liabilities   53,696 52,932 52,255 51,603 50,783 47,767 0.0 0.0   Balance sheet total (assets)   108,530 111,699 118,615 125,625 126,496 122,868 58,806 58,806   Net Debt   53,368 52,932 52,255 51,287 50,522 47,763 -58,806 -58,806     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   3,292 2,590 3,058 2,932 3,260 3,925 0.0 0.0   Gross profit growth   96.6% -21.3% 18.1% -4.1% 11.2% 20.4% -100.0% 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)   108,530 111,699 118,615 125,625 126,496 122,868 58,806 58,806   Balance sheet change%   6.9% 2.9% 6.2% 5.9% 0.7% -2.9% -52.1% 0.0%   Added value   4,768.1 3,953.6 9,266.0 8,732.3 1,859.6 -3,020.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,692 1,708 6,600 5,800 -1,400 -6,800 -104,200 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 -1.0 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 (%)   144.9% 152.6% 303.0% 297.8% 57.0% -76.9% 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 %   4.8% 4.0% 8.3% 7.5% 1.9% -1.7% 0.0% 0.0%   ROI %   4.9% 4.1% 8.5% 7.7% 2.0% -1.7% 0.0% 0.0%   ROE %   8.3% 6.7% 14.8% 12.6% 2.7% -3.9% 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 %   37.4% 39.0% 42.5% 45.4% 46.3% 48.1% 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, %   1,621.4% 2,043.5% 1,708.6% 1,749.1% 1,550.0% 1,216.8% 0.0% 0.0%   Gearing %   132.7% 122.3% 104.1% 90.6% 86.9% 81.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.5% 1.4% 1.1% 0.9% 1.7% 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   3.1 2.7 2.8 3.0 2.9 4.9 0.0 0.0   Current Ratio   2.7 2.3 2.5 2.8 2.8 4.6 0.0 0.0   Cash and cash equivalent   328.4 0.0 0.0 315.7 260.3 3.6 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   6,511.4 6,666.4 7,216.7 8,454.3 9,939.7 14,636.1 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   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