Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVIL EMPIRE 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5%   Bankruptcy risk   7.3% 6.1% 10.7% 9.9% 10.2% 9.1% 20.5% 18.0%   Credit score (0-100)   35 40 24 25 23 26 4 8   Credit rating   BBB BBB BB BB BB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   340 389 97.0 15.0 19.4 117 0.0 0.0   EBITDA   -95.5 -42.8 -183 -297 -134 96.2 0.0 0.0   EBIT   -107 -49.2 -185 -297 -134 96.2 0.0 0.0   Pre-tax profit (PTP)   -116.4 -60.3 -193.9 -303.0 -145.5 91.2 0.0 0.0   Net earnings   -91.8 -47.2 -151.4 -303.0 -145.5 91.2 0.0 0.0   Pre-tax profit without non-rec. items   -116 -60.3 -194 -303 -145 91.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   8.5 2.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   144 96.9 -54.6 -358 -503 -412 -537 -537   Interest-bearing liabilities   42.9 221 377 498 690 615 537 537   Balance sheet total (assets)   328 435 362 206 236 252 0.0 0.0   Net Debt   40.4 218 377 498 690 554 537 537     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   340 389 97.0 15.0 19.4 117 0.0 0.0   Gross profit growth   -52.5% 14.5% -75.1% -84.5% 29.2% 502.9% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   328 435 362 206 236 252 0 0   Balance sheet change%   -57.9% 32.7% -16.9% -43.0% 14.8% 6.5% -100.0% 0.0%   Added value   -106.8 -49.2 -184.9 -296.6 -134.5 96.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -13 -4 0 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   -1.0 -2.0 -3.0 -4.0 -5.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   -31.4% -12.6% -190.5% -1,977.2% -693.8% 82.3% 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 %   -19.3% -12.9% -43.4% -60.5% -20.6% 13.7% 0.0% 0.0%   ROI %   -50.5% -19.5% -53.2% -67.8% -22.6% 14.7% 0.0% 0.0%   ROE %   -48.3% -39.2% -66.1% -106.8% -65.8% 37.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   44.0% 22.3% -13.1% -63.4% -68.0% -62.1% -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, %   -42.3% -510.4% -206.2% -168.0% -513.1% 575.8% 0.0% 0.0%   Gearing %   29.8% 228.2% -690.8% -139.3% -137.2% -149.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.2% 8.4% 3.0% 1.5% 1.8% 0.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.7 1.3 0.9 0.4 0.3 0.4 0.0 0.0   Current Ratio   1.7 1.3 0.9 0.4 0.3 0.4 0.0 0.0   Cash and cash equivalent   2.5 2.5 0.0 0.0 0.0 61.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   135.6 94.7 -54.6 -357.6 -503.1 -411.8 -268.4 -268.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -185 -297 -134 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -183 -297 -134 96 0 0   EBIT / employee   0 0 -185 -297 -134 96 0 0   Net earnings / employee   0 0 -151 -303 -145 91 0 0