Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EG HAIRTOOLS 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   1.5% 0.9% 1.1% 0.8% 0.6% 0.8% 20.0% 15.4%   Credit score (0-100)   78 89 85 93 95 93 5 13   Credit rating   A A A AA AA AA B BB   Credit limit (kDKK)   42.3 934.9 558.4 2,261.5 1,332.7 1,153.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,084 11,858 9,539 11,694 11,463 10,707 0.0 0.0   EBITDA   3,839 5,729 4,102 7,541 6,824 5,967 0.0 0.0   EBIT   3,258 5,184 3,557 7,314 6,470 5,430 0.0 0.0   Pre-tax profit (PTP)   3,572.3 5,738.0 4,783.0 8,580.0 6,455.0 5,292.0 0.0 0.0   Net earnings   2,784.9 4,471.0 3,729.0 6,737.0 4,989.0 4,116.0 0.0 0.0   Pre-tax profit without non-rec. items   3,572 5,738 4,783 8,580 6,455 5,292 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,096 9,567 13,295 20,032 9,021 8,637 97.0 97.0   Interest-bearing liabilities   0.0 0.0 0.0 1,167 3,506 7,870 0.0 0.0   Balance sheet total (assets)   10,144 14,552 17,135 28,475 17,446 20,027 97.0 97.0   Net Debt   -662 -98.0 -475 667 3,466 7,870 -97.0 -97.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   12,084 11,858 9,539 11,694 11,463 10,707 0.0 0.0   Gross profit growth   2.8% -1.9% -19.6% 22.6% -2.0% -6.6% -100.0% 0.0%   Employees   14 11 11 9 9 10 0 0   Employee growth %   -12.5% -21.4% 0.0% -18.2% 0.0% 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)   10,144 14,552 17,135 28,475 17,446 20,027 97 97   Balance sheet change%   71.8% 43.4% 17.8% 66.2% -38.7% 14.8% -99.5% 0.0%   Added value   3,257.7 5,184.0 3,557.0 7,314.0 6,470.0 5,430.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,163 -1,091 -1,089 607 -158 -748 -1,046 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   27.0% 43.7% 37.3% 62.5% 56.4% 50.7% 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 %   44.6% 46.5% 30.2% 37.7% 28.7% 29.0% 0.0% 0.0%   ROI %   88.7% 76.2% 41.6% 48.9% 38.1% 36.8% 0.0% 0.0%   ROE %   75.2% 61.0% 32.6% 40.4% 34.3% 46.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   50.8% 65.7% 77.6% 70.3% 51.7% 43.1% 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, %   -17.3% -1.7% -11.6% 8.8% 50.8% 131.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.8% 38.9% 91.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.9% 6.2% 2.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.8 2.8 4.4 3.5 2.0 1.7 0.0 0.0   Current Ratio   1.8 2.8 4.4 3.5 2.0 1.7 0.0 0.0   Cash and cash equivalent   662.3 98.0 475.0 500.0 40.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   3,847.2 8,938.0 13,096.0 19,613.0 8,028.0 7,812.0 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   233 471 323 813 719 543 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   274 521 373 838 758 597 0 0   EBIT / employee   233 471 323 813 719 543 0 0   Net earnings / employee   199 406 339 749 554 412 0 0