Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DIN ELINSTALLATØR 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   3.2% 12.1% 12.0% 13.4% 13.9% 19.3% 15.5% 15.5%   Credit score (0-100)   58 21 20 16 15 6 13 13   Credit rating   BBB BB BB BB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   719 -128 -84.2 -165 203 -38.9 0.0 0.0   EBITDA   31.0 -132 -84.4 -165 203 -38.9 0.0 0.0   EBIT   23.6 -139 -132 -165 203 -38.9 0.0 0.0   Pre-tax profit (PTP)   83.6 -138.4 -127.5 -144.9 228.5 -10.9 0.0 0.0   Net earnings   79.9 -129.6 -99.9 -113.3 178.2 -12.1 0.0 0.0   Pre-tax profit without non-rec. items   83.6 -105 -128 -145 228 -10.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   7.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   442 312 212 98.7 277 265 140 140   Interest-bearing liabilities   834 706 729 758 224 253 0.0 0.0   Balance sheet total (assets)   1,468 1,149 1,103 1,043 545 561 140 140   Net Debt   834 608 700 722 195 49.4 -140 -140     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   719 -128 -84.2 -165 203 -38.9 0.0 0.0   Gross profit growth   83.7% 0.0% 34.1% -96.5% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 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)   1,468 1,149 1,103 1,043 545 561 140 140   Balance sheet change%   37.6% -21.7% -4.0% -5.4% -47.7% 3.0% -75.1% 0.0%   Added value   31.0 -131.7 -84.4 -165.5 202.7 -38.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -15 -48 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   3.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   3.3% 108.9% 157.3% 100.1% 100.0% 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 %   9.4% -10.6% -8.6% -10.6% 32.3% -0.3% 0.0% 0.0%   ROI %   14.4% -12.1% -9.9% -12.6% 37.8% -0.3% 0.0% 0.0%   ROE %   19.9% -34.4% -38.1% -72.9% 94.9% -4.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   30.1% 27.2% 19.2% 9.5% 50.8% 47.2% 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, %   2,695.6% -461.7% -829.3% -436.3% 96.2% -126.9% 0.0% 0.0%   Gearing %   189.0% 226.4% 343.8% 767.9% 80.8% 95.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% -4.4% 4.3% 4.2% 5.7% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.2 1.4 1.2 1.1 2.0 1.9 0.0 0.0   Current Ratio   1.2 1.4 1.2 1.1 2.0 1.9 0.0 0.0   Cash and cash equivalent   0.0 98.1 29.1 36.3 28.6 203.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   227.0 312.0 212.0 98.7 276.9 264.9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   31 -132 -84 -165 203 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 -132 -84 -165 203 -39 0 0   EBIT / employee   24 -139 -132 -165 203 -39 0 0   Net earnings / employee   80 -130 -100 -113 178 -12 0 0