Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S EGESKOVVEJ, HORSENS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.4% 0.9% 0.9% 0.8% 0.8% 26.6% 20.6% 20.4%   Credit score (0-100)   39 90 90 92 93 2 4 4   Credit rating   BBB A A AA AA B B B   Credit limit (kDKK)   0.0 267.2 497.7 683.5 909.5 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   1,942 1,950 0 0 0 0 0 0   Gross profit   -2,957 1,300 1,956 2,231 2,157 1,081 0.0 0.0   EBITDA   -2,957 1,300 1,956 2,231 2,157 -222 0.0 0.0   EBIT   -2,957 1,300 2,956 2,231 2,157 -222 0.0 0.0   Pre-tax profit (PTP)   -3,466.0 702.9 2,327.7 1,712.5 1,657.7 -688.1 0.0 0.0   Net earnings   -3,466.0 702.9 2,327.7 1,712.5 1,657.7 -688.1 0.0 0.0   Pre-tax profit without non-rec. items   -3,466 703 2,328 1,713 1,658 -688 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   29,500 30,000 31,000 31,000 31,000 0.0 0.0 0.0   Shareholders equity total   2,093 2,796 5,124 6,836 8,494 -170 -180 -180   Interest-bearing liabilities   27,696 26,494 24,990 23,470 21,914 138 180 180   Balance sheet total (assets)   30,842 30,600 31,543 31,734 32,177 0.0 0.0 0.0   Net Debt   26,383 25,940 24,514 23,133 20,851 138 180 180     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   1,942 1,950 0 0 0 0 0 0   Net sales growth   0.0% 0.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -2,957 1,300 1,956 2,231 2,157 1,081 0.0 0.0   Gross profit growth   0.0% 0.0% 50.5% 14.1% -3.3% -49.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   30,842 30,600 31,543 31,734 32,177 0 0 0   Balance sheet change%   0.0% -0.8% 3.1% 0.6% 1.4% -100.0% 0.0% 0.0%   Added value   -2,956.8 1,299.9 2,955.7 2,231.3 2,156.6 -221.5 0.0 0.0   Added value %   -152.2% 66.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29,500 500 1,000 0 0 -31,000 0 0   Net sales trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   -152.2% 66.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -152.2% 66.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 151.1% 100.0% 100.0% -20.5% 0.0% 0.0%   Net Earnings %   -178.4% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -178.4% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -178.4% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -9.5% 4.2% 9.5% 7.2% 6.8% -1.4% 0.0% 0.0%   ROI %   -9.6% 4.3% 9.6% 7.4% 7.1% -1.4% 0.0% 0.0%   ROE %   -165.6% 28.8% 58.8% 28.6% 21.6% -16.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   6.8% 9.1% 16.2% 21.5% 26.4% -100.0% -100.0% -100.0%   Relative indebtedness %   1,480.1% 1,425.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,412.6% 1,397.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -892.3% 1,995.6% 1,253.4% 1,036.8% 966.8% -62.4% 0.0% 0.0%   Gearing %   1,323.2% 947.5% 487.7% 343.3% 258.0% -81.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 2.2% 2.4% 2.4% 2.3% 4.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.8 0.3 0.3 0.3 0.4 0.0 0.0 0.0   Current Ratio   0.8 0.3 0.3 0.3 0.4 0.0 0.0 0.0   Cash and cash equivalent   1,312.4 553.8 476.4 336.4 1,063.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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)   47.4 71.9 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   69.1% 30.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -263.1 -1,244.7 -1,404.2 -1,820.8 -1,709.2 -169.7 -89.9 -89.9   Net working capital %   -13.5% -63.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0