Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EPOMAN 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   8.0% 14.2% 6.3% 5.5% 6.8% 3.9% 14.3% 14.1%   Credit score (0-100)   32 16 37 40 35 49 15 16   Credit rating   BB BB BBB BBB BBB 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   2,544 2,298 1,877 625 797 707 0.0 0.0   EBITDA   1,423 -622 1,601 271 444 355 0.0 0.0   EBIT   1,423 -622 1,601 271 444 355 0.0 0.0   Pre-tax profit (PTP)   1,441.4 -617.6 1,596.4 274.1 452.0 378.5 0.0 0.0   Net earnings   1,102.7 -498.1 1,234.3 188.5 329.0 259.1 0.0 0.0   Pre-tax profit without non-rec. items   1,441 -618 1,596 274 452 378 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   1,830 332 1,566 955 1,284 943 343 343   Interest-bearing liabilities   234 227 201 12.7 0.2 0.2 0.0 0.0   Balance sheet total (assets)   8,979 4,582 4,068 2,126 1,790 1,850 343 343   Net Debt   -1,665 -1,093 -2,505 -1,379 -1,065 -914 -343 -343     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   2,544 2,298 1,877 625 797 707 0.0 0.0   Gross profit growth   54.1% -9.7% -18.3% -66.7% 27.5% -11.2% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   8,979 4,582 4,068 2,126 1,790 1,850 343 343   Balance sheet change%   98.7% -49.0% -11.2% -47.7% -15.8% 3.3% -81.5% 0.0%   Added value   1,423.1 -622.2 1,600.5 270.6 444.3 354.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   55.9% -27.1% 85.3% 43.3% 55.8% 50.2% 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 %   21.4% -9.0% 37.3% 9.3% 23.6% 20.8% 0.0% 0.0%   ROI %   102.1% -46.3% 138.7% 21.1% 41.1% 34.0% 0.0% 0.0%   ROE %   86.3% -46.1% 130.1% 15.0% 29.4% 23.3% 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 %   20.4% 7.2% 38.5% 44.9% 71.7% 51.0% 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, %   -117.0% 175.6% -156.5% -509.7% -239.8% -257.5% 0.0% 0.0%   Gearing %   12.8% 68.3% 12.8% 1.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.4% 7.6% 12.8% 158.5% 229.7% 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   1.3 1.1 1.6 1.8 3.5 2.0 0.0 0.0   Current Ratio   1.3 1.1 1.6 1.8 3.5 2.0 0.0 0.0   Cash and cash equivalent   1,899.6 1,319.3 2,705.7 1,392.1 1,065.6 913.9 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   1,829.8 331.7 1,566.0 954.5 1,283.5 942.6 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   712 -311 1,601 271 444 355 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   712 -311 1,601 271 444 355 0 0   EBIT / employee   712 -311 1,601 271 444 355 0 0   Net earnings / employee   551 -249 1,234 188 329 259 0 0