Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELSAG.DK 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2% 2.2%   Bankruptcy risk   1.6% 1.1% 1.9% 2.4% 2.4% 2.5% 15.5% 15.5%   Credit score (0-100)   77 85 70 62 63 62 13 13   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   6.9 123.8 0.8 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,303 2,465 2,615 3,101 3,537 4,117 0.0 0.0   EBITDA   1,441 1,410 1,814 2,279 2,676 3,071 0.0 0.0   EBIT   1,376 1,346 1,788 2,261 2,658 3,053 0.0 0.0   Pre-tax profit (PTP)   1,399.1 1,339.5 1,777.9 2,250.8 2,671.9 3,102.4 0.0 0.0   Net earnings   1,098.8 1,044.1 1,382.7 1,755.6 2,084.1 2,419.9 0.0 0.0   Pre-tax profit without non-rec. items   1,399 1,339 1,778 2,251 2,672 3,102 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   239 175 90.0 71.9 53.7 35.6 0.0 0.0   Shareholders equity total   1,474 1,419 1,758 2,131 2,459 2,795 250 250   Interest-bearing liabilities   0.0 1,407 5.3 3.1 3.1 3.1 0.0 0.0   Balance sheet total (assets)   2,308 3,721 2,782 3,224 3,649 3,946 250 250   Net Debt   -872 -549 -1,474 -1,154 -1,643 -1,106 -250 -250     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   2,303 2,465 2,615 3,101 3,537 4,117 0.0 0.0   Gross profit growth   13.0% 7.0% 6.1% 18.6% 14.1% 16.4% -100.0% 0.0%   Employees   0 3 2 3 3 2 0 0   Employee growth %   0.0% 0.0% -33.3% 50.0% 0.0% -33.3% -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)   2,308 3,721 2,782 3,224 3,649 3,946 250 250   Balance sheet change%   11.5% 61.2% -25.2% 15.9% 13.2% 8.1% -93.7% 0.0%   Added value   1,440.7 1,410.3 1,813.9 2,279.0 2,676.4 3,071.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -128 -111 -36 -36 -36 -36 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   59.8% 54.6% 68.4% 72.9% 75.2% 74.2% 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 %   63.9% 44.7% 55.0% 75.3% 77.9% 81.7% 0.0% 0.0%   ROI %   100.2% 62.5% 77.8% 115.6% 116.1% 117.7% 0.0% 0.0%   ROE %   79.1% 72.2% 87.0% 90.3% 90.8% 92.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   63.9% 38.1% 63.2% 66.1% 67.4% 70.8% 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, %   -60.5% -38.9% -81.2% -50.6% -61.4% -36.0% 0.0% 0.0%   Gearing %   0.0% 99.1% 0.3% 0.1% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 1.4% 238.3% 129.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   2.2 1.4 2.2 2.5 2.4 2.5 0.0 0.0   Current Ratio   2.5 1.5 2.6 2.9 3.0 3.4 0.0 0.0   Cash and cash equivalent   872.2 1,955.2 1,478.9 1,156.6 1,646.1 1,109.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   1,240.3 1,198.9 1,626.7 2,018.0 2,362.7 2,719.1 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 470 907 760 892 1,536 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 470 907 760 892 1,536 0 0   EBIT / employee   0 449 894 754 886 1,527 0 0   Net earnings / employee   0 348 691 585 695 1,210 0 0