Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Europa Vending 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% 7.3% 7.3%   Bankruptcy risk   3.2% 3.9% 5.6% 6.6% 7.6% 5.3% 18.0% 18.0%   Credit score (0-100)   57 51 41 35 31 41 8 8   Credit rating   BBB BBB BBB BBB BB BBB 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)  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   388 88.0 416 36.0 946 1,173 0.0 0.0   EBITDA   154 42.4 263 10.9 -190 -136 0.0 0.0   EBIT   96.6 -17.5 213 10.9 -190 -136 0.0 0.0   Pre-tax profit (PTP)   106.3 -6.6 227.8 26.8 -177.7 -127.3 0.0 0.0   Net earnings   82.8 -5.5 177.7 20.9 -138.6 -99.3 0.0 0.0   Pre-tax profit without non-rec. items   106 -6.6 228 26.8 -178 -127 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   264 204 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   616 530 708 529 390 291 -209 -209   Interest-bearing liabilities   722 823 860 1,261 154 466 209 209   Balance sheet total (assets)   1,787 1,399 1,758 1,843 1,089 1,421 0.0 0.0   Net Debt   698 803 741 1,111 -369 -127 209 209     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   388 88.0 416 36.0 946 1,173 0.0 0.0   Gross profit growth   17.1% -77.3% 372.7% -91.3% 2,527.0% 24.0% -100.0% 0.0%   Employees   1 1 1 1 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 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)   1,787 1,399 1,758 1,843 1,089 1,421 0 0   Balance sheet change%   17.9% -21.7% 25.7% 4.8% -40.9% 30.5% -100.0% 0.0%   Added value   153.8 42.4 262.9 10.9 -190.2 -135.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -120 -254 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 1.0 2.0 -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 (%)   24.9% -19.8% 51.2% 30.4% -20.1% -11.6% 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 %   7.9% 1.1% 16.0% 3.4% -12.0% -9.8% 0.0% 0.0%   ROI %   10.1% 1.3% 17.3% 3.6% -15.0% -18.9% 0.0% 0.0%   ROE %   12.7% -1.0% 28.7% 3.4% -30.2% -29.2% 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 %   34.4% 37.9% 40.3% 28.7% 35.8% 20.5% -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, %   454.0% 1,894.5% 282.1% 10,146.4% 193.9% 93.8% 0.0% 0.0%   Gearing %   117.2% 155.3% 121.5% 238.4% 39.5% 160.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.2% 3.0% 3.2% 0.4% 1.4% 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   1.3 1.4 1.7 1.4 1.5 1.2 0.0 0.0   Current Ratio   1.3 1.4 1.7 1.4 1.6 1.3 0.0 0.0   Cash and cash equivalent   23.6 20.5 118.7 150.1 522.9 593.1 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   360.1 333.7 707.9 528.8 390.2 290.9 -104.6 -104.6   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   154 42 263 11 -63 -45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 42 263 11 -63 -45 0 0   EBIT / employee   97 -17 213 11 -63 -45 0 0   Net earnings / employee   83 -5 178 21 -46 -33 0 0