Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ETC - ESBEN TRIER CONSULTING 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 2018/12 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% 1.6% 1.6%   Bankruptcy risk   6.9% 9.9% 8.4% 7.1% 7.5% 4.8% 17.3% 17.1%   Credit score (0-100)   36 26 29 33 32 44 9 10   Credit rating   BBB BB BB 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)  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   129 -50.4 -13.1 -15.6 48.2 3.4 0.0 0.0   EBITDA   -54.3 -50.4 -13.1 -15.6 48.2 3.4 0.0 0.0   EBIT   -106 -102 -64.4 -15.6 48.2 3.4 0.0 0.0   Pre-tax profit (PTP)   -170.4 -149.7 -117.4 -18.1 41.1 21.2 0.0 0.0   Net earnings   -142.1 -118.0 -91.7 -12.2 32.0 16.7 0.0 0.0   Pre-tax profit without non-rec. items   -170 -150 -117 -18.1 41.1 21.2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -12.6 -131 -222 -235 -202 -190 -802 -802   Interest-bearing liabilities   336 394 446 445 401 558 802 802   Balance sheet total (assets)   468 404 374 385 428 376 0.0 0.0   Net Debt   301 393 444 435 398 552 802 802     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   129 -50.4 -13.1 -15.6 48.2 3.4 0.0 0.0   Gross profit growth   -79.9% 0.0% 74.0% -18.6% 0.0% -92.9% -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   -183.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   468 404 374 385 428 376 0 0   Balance sheet change%   -14.9% -13.6% -7.4% 2.9% 11.2% -12.1% -100.0% 0.0%   Added value   129.0 -50.4 -13.1 -15.6 48.2 3.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 -102 -102 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   -1.0 -2.0 -3.0 -4.0 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 (%)   -81.8% 201.6% 490.2% 100.0% 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 %   -20.5% -20.0% -11.4% -2.6% 7.7% 0.6% 0.0% 0.0%   ROI %   -37.3% -21.9% -12.4% -2.8% 8.8% 0.6% 0.0% 0.0%   ROE %   -47.6% -27.1% -23.6% -3.2% 7.9% 4.1% 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 %   -2.6% -24.4% -37.3% -37.9% -32.1% -33.5% -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, %   -554.8% -779.1% -3,380.6% -2,794.5% 825.6% 16,184.4% 0.0% 0.0%   Gearing %   -2,666.2% -301.6% -200.8% -190.0% -197.9% -294.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.6% 13.2% 12.6% 0.6% 1.7% -3.7% 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   2.6 1.7 1.6 1.4 1.7 14.7 0.0 0.0   Current Ratio   2.6 1.7 1.6 1.4 1.7 14.7 0.0 0.0   Cash and cash equivalent   34.5 1.1 2.7 10.3 2.3 6.0 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   70.9 39.5 44.1 37.0 69.1 112.6 -400.8 -400.8   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 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