Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EWII Fibernet 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% 1.5% 1.5%   Bankruptcy risk   0.8% 5.6% 5.6% 5.5% 1.0% 0.6% 4.5% 4.2%   Credit score (0-100)   94 42 40 40 86 96 47 49   Credit rating   AA BBB BBB BBB A AA BBB BBB   Credit limit (kDKK)   18,445.4 0.0 0.0 0.0 16,214.0 46,556.6 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   124,878 105,271 108,217 109,280 120,077 110,415 0.0 0.0   EBITDA   37,485 -3,694 -8,938 -10,521 75,416 186,808 0.0 0.0   EBIT   37,485 -3,694 -8,938 -10,521 -8,808 133,277 0.0 0.0   Pre-tax profit (PTP)   169,104.0 -34,417.0 -25,789.0 -35,825.0 -38,079.0 90,011.0 0.0 0.0   Net earnings   169,104.0 -34,417.0 -25,789.0 -35,825.0 -48,323.0 125,791.0 0.0 0.0   Pre-tax profit without non-rec. items   172,916 -3,694 -8,938 -10,521 -38,079 90,011 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   1,304,558 0.0 0.0 0.0 1,445,550 1,604,804 0.0 0.0   Shareholders equity total   170,541 113,066 81,992 269,942 299,463 404,706 319,440 319,440   Interest-bearing liabilities   1,103,147 0.0 0.0 0.0 1,221,849 1,289,722 0.0 0.0   Balance sheet total (assets)   1,332,653 1,350,406 1,423,253 1,451,493 1,557,719 1,719,622 319,440 319,440   Net Debt   1,103,147 0.0 0.0 0.0 1,221,849 1,289,722 -316,218 -316,218     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   124,878 105,271 108,217 109,280 120,077 110,415 0.0 0.0   Gross profit growth   19.9% -15.7% 2.8% 1.0% 9.9% -8.0% -100.0% 0.0%   Employees   38 54 62 64 60 39 0 0   Employee growth %   65.2% 42.1% 14.8% 3.2% -6.3% -35.0% -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)   1,332,653 1,350,406 1,423,253 1,451,493 1,557,719 1,719,622 319,440 319,440   Balance sheet change%   -4.4% 1.3% 5.4% 2.0% 7.3% 10.4% -81.4% 0.0%   Added value   37,485.0 -3,694.0 -8,938.0 -10,521.0 -8,808.0 186,808.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11,089 -1,308,380 0 0 1,377,192 102,193 -1,613,918 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 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 (%)   30.0% -3.5% -8.3% -9.6% -7.3% 120.7% 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 %   14.5% -0.3% -0.6% -0.7% -0.6% 8.8% 0.0% 0.0%   ROI %   14.8% -0.3% -0.6% -0.7% -0.5% 6.7% 0.0% 0.0%   ROE %   171.9% -24.3% -26.4% -20.4% -17.0% 35.7% 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 %   12.8% 100.0% 100.0% 100.0% 19.2% 23.5% 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, %   2,942.9% 0.0% 0.0% 0.0% 1,620.1% 690.4% 0.0% 0.0%   Gearing %   646.9% 0.0% 0.0% 0.0% 408.0% 318.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 0.0% 0.0% 0.0% 4.8% 4.3% 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   0.0 0.0 0.0 0.0 16.7 21.3 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 17.8 21.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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 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   -444,275.0 0.0 0.0 0.0 90,897.0 97,788.0 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  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   986 -68 -144 -164 -147 4,790 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   986 -68 -144 -164 1,257 4,790 0 0   EBIT / employee   986 -68 -144 -164 -147 3,417 0 0   Net earnings / employee   4,450 -637 -416 -560 -805 3,225 0 0