Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJVIND FRANDSEN ApS 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9%   Bankruptcy risk   4.3% 2.8% 6.1% 3.3% 16.8% 4.6% 17.4% 14.2%   Credit score (0-100)   50 61 39 54 9 46 8 15   Credit rating   BBB BBB BBB BBB BB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   572 646 299 673 323 761 0.0 0.0   EBITDA   327 400 53.0 426 77.0 516 0.0 0.0   EBIT   48.8 130 -208 165 53.6 511 0.0 0.0   Pre-tax profit (PTP)   48.6 130.6 -207.6 161.3 47.2 505.4 0.0 0.0   Net earnings   36.5 101.7 -164.2 124.7 33.6 362.1 0.0 0.0   Pre-tax profit without non-rec. items   48.6 131 -208 161 47.2 505 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   789 532 276 19.3 0.0 0.0 0.0 0.0   Shareholders equity total   572 674 493 626 660 1,006 362 362   Interest-bearing liabilities   652 552 382 438 465 393 0.0 0.0   Balance sheet total (assets)   1,309 1,307 981 1,227 1,192 1,608 362 362   Net Debt   146 -137 -225 -606 -611 -1,188 -362 -362     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   572 646 299 673 323 761 0.0 0.0   Gross profit growth   57.7% 13.1% -53.8% 125.1% -51.9% 135.2% -100.0% 0.0%   Employees   1 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   1,309 1,307 981 1,227 1,192 1,608 362 362   Balance sheet change%   -5.9% -0.2% -24.9% 25.1% -2.9% 34.9% -77.5% 0.0%   Added value   48.8 129.9 -208.0 164.8 53.6 510.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -502 -527 -518 -518 -43 -6 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   8.5% 20.1% -69.6% 24.5% 16.6% 67.1% 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 %   3.6% 10.0% -18.1% 15.0% 4.4% 36.5% 0.0% 0.0%   ROI %   4.2% 11.7% -20.7% 17.0% 4.9% 40.5% 0.0% 0.0%   ROE %   6.6% 16.3% -28.1% 22.3% 5.2% 43.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   43.7% 47.6% 50.3% 51.0% 55.3% 62.6% 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, %   44.8% -34.3% -425.2% -142.2% -793.8% -230.0% 0.0% 0.0%   Gearing %   113.9% 81.9% 77.5% 70.0% 70.5% 39.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.9% 1.4% 1.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 1.2 1.4 2.0 2.2 2.7 0.0 0.0   Current Ratio   0.8 1.2 1.4 2.0 2.2 2.7 0.0 0.0   Cash and cash equivalent   505.9 689.5 607.7 1,044.3 1,076.4 1,581.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -137.4 127.1 217.4 606.6 659.5 1,006.5 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   49 130 0 0 54 511 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   327 400 0 0 77 516 0 0   EBIT / employee   49 130 0 0 54 511 0 0   Net earnings / employee   37 102 0 0 34 362 0 0