Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eyeshop 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% 3.8% 3.8%   Bankruptcy risk   6.6% 5.0% 3.7% 6.3% 6.9% 20.1% 16.8% 16.8%   Credit score (0-100)   37 45 52 36 34 5 10 10   Credit rating   BBB BBB BBB BBB BBB B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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   2,004 1,789 1,718 1,534 4,364 -30.5 0.0 0.0   EBITDA   869 321 647 513 3,703 -30.5 0.0 0.0   EBIT   868 321 588 445 3,703 -30.5 0.0 0.0   Pre-tax profit (PTP)   878.7 313.5 586.0 443.2 3,722.4 64.2 0.0 0.0   Net earnings   685.2 244.6 456.8 345.5 2,903.5 51.1 0.0 0.0   Pre-tax profit without non-rec. items   879 314 586 443 3,722 64.2 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 0.0 333 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   810 370 582 470 3,028 176 51.1 51.1   Interest-bearing liabilities   9.2 9.2 58.6 70.1 9.2 9.4 0.0 0.0   Balance sheet total (assets)   1,690 1,521 1,911 1,784 4,563 869 51.1 51.1   Net Debt   -871 -821 -799 -402 -169 3.2 -51.1 -51.1     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   2,004 1,789 1,718 1,534 4,364 -30.5 0.0 0.0   Gross profit growth   -30.6% -10.7% -4.0% -10.7% 184.5% 0.0% 0.0% 0.0%   Employees   3 3 3 3 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% -50.0% -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)   1,690 1,521 1,911 1,784 4,563 869 51 51   Balance sheet change%   -57.8% -10.0% 25.6% -6.7% 155.8% -81.0% -94.1% 0.0%   Added value   869.4 321.0 647.1 513.1 3,771.0 -30.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 0 274 -401 0 0 0 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 -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 (%)   43.3% 17.9% 34.3% 29.0% 84.9% 100.0% 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 %   31.2% 20.4% 34.6% 24.8% 117.5% 2.4% 0.0% 0.0%   ROI %   47.6% 54.8% 116.1% 77.2% 208.5% 4.0% 0.0% 0.0%   ROE %   36.9% 41.5% 96.0% 65.7% 166.0% 3.2% 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 %   47.9% 24.3% 30.4% 26.4% 66.4% 20.3% 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, %   -100.2% -255.7% -123.5% -78.4% -4.6% -10.5% 0.0% 0.0%   Gearing %   1.1% 2.5% 10.1% 14.9% 0.3% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   106.9% 161.4% 24.3% 23.1% 17.8% 10.6% 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   1.9 1.3 1.2 1.4 3.0 1.3 0.0 0.0   Current Ratio   1.9 1.3 1.2 1.4 3.0 1.3 0.0 0.0   Cash and cash equivalent   879.9 829.8 858.0 472.6 178.0 6.2 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   810.2 369.6 303.5 531.5 3,028.5 176.2 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   290 107 216 171 1,885 -31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   290 107 216 171 1,852 -31 0 0   EBIT / employee   289 107 196 148 1,852 -31 0 0   Net earnings / employee   228 82 152 115 1,452 51 0 0