Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ECCO MIDDLE EAST 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% 2.8% 2.8%   Bankruptcy risk   1.1% 5.6% 5.5% 5.5% 1.0% 1.0% 5.1% 5.0%   Credit score (0-100)   86 42 41 40 87 84 43 44   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   3,002.2 0.0 0.0 0.0 3,605.5 5,050.2 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   12,915 0.0 0.0 0.0 31,219 42,690 0.0 0.0   EBITDA   5,456 0.0 0.0 0.0 20,969 32,892 0.0 0.0   EBIT   5,317 0.0 0.0 0.0 19,763 31,910 0.0 0.0   Pre-tax profit (PTP)   6,108.1 0.0 0.0 0.0 18,478.1 31,784.0 0.0 0.0   Net earnings   4,725.4 0.0 0.0 0.0 18,478.1 31,804.4 0.0 0.0   Pre-tax profit without non-rec. items   6,108 0.0 0.0 0.0 18,478 31,784 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   239 0.0 0.0 0.0 3,837 1,485 0.0 0.0   Shareholders equity total   61,199 46,353 34,821 20,825 43,445 70,481 68,231 68,231   Interest-bearing liabilities   23,688 0.0 0.0 0.0 82,394 65,709 0.0 0.0   Balance sheet total (assets)   96,494 105,499 100,793 137,148 126,166 136,190 68,231 68,231   Net Debt   14,646 0.0 0.0 0.0 79,907 54,964 -67,804 -67,804     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   12,915 0.0 0.0 0.0 31,219 42,690 0.0 0.0   Gross profit growth   -73.2% -100.0% 0.0% 0.0% 0.0% 36.7% -100.0% 0.0%   Employees   0 6 7 14 14 14 0 0   Employee growth %   0.0% 0.0% 16.7% 100.0% 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)   96,494 105,499 100,793 137,148 126,166 136,190 68,231 68,231   Balance sheet change%   -30.0% 9.3% -4.5% 36.1% -8.0% 7.9% -49.9% 0.0%   Added value   5,455.9 0.0 0.0 0.0 19,762.8 32,892.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -266 -239 0 0 3,806 -4,082 -1,485 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 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 (%)   41.2% 0.0% 0.0% 0.0% 63.3% 74.7% 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 %   5.5% 0.0% 0.0% 0.0% 15.0% 24.5% 0.0% 0.0%   ROI %   6.2% 0.0% 0.0% 0.0% 15.0% 24.5% 0.0% 0.0%   ROE %   6.5% 0.0% 0.0% 0.0% 57.5% 55.8% 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 %   63.4% 100.0% 100.0% 100.0% 34.4% 51.8% 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, %   268.4% 0.0% 0.0% 0.0% 381.1% 167.1% 0.0% 0.0%   Gearing %   38.7% 0.0% 0.0% 0.0% 189.7% 93.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 0.0% 0.0% 0.0% 3.2% 0.4% 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   2.3 0.0 0.0 0.0 1.1 1.8 0.0 0.0   Current Ratio   2.7 0.0 0.0 0.0 1.5 2.0 0.0 0.0   Cash and cash equivalent   9,041.7 0.0 0.0 0.0 2,487.1 10,745.0 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   60,960.0 0.0 0.0 0.0 38,433.6 68,568.6 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   0 0 0 0 1,412 2,349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,498 2,349 0 0   EBIT / employee   0 0 0 0 1,412 2,279 0 0   Net earnings / employee   0 0 0 0 1,320 2,272 0 0