Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROPEAN COMPOSIT RECYCLING TECHNOLOGY 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   22.0% 31.8% 13.6% 8.2% 16.8% 13.2% 20.3% 20.3%   Credit score (0-100)   5 1 16 29 9 16 5 5   Credit rating   B C BB BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -175 847 201 396 6.0 690 0.0 0.0   EBITDA   -175 847 230 338 -213 181 0.0 0.0   EBIT   -215 807 215 315 -260 147 0.0 0.0   Pre-tax profit (PTP)   -263.0 804.9 213.9 257.0 -265.9 80.6 0.0 0.0   Net earnings   -656.0 889.2 213.9 292.5 -206.2 61.7 0.0 0.0   Pre-tax profit without non-rec. items   -263 805 214 257 -266 80.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   100 60.3 75.3 90.6 80.7 73.1 0.0 0.0   Shareholders equity total   -1,899 -1,010 -796 -504 -710 -648 -1,148 -1,148   Interest-bearing liabilities   2,201 823 969 1,692 1,732 2,231 1,148 1,148   Balance sheet total (assets)   368 297 519 1,304 1,048 1,929 0.0 0.0   Net Debt   2,200 780 857 1,145 1,648 2,215 1,148 1,148     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -175 847 201 396 6.0 690 0.0 0.0   Gross profit growth   -21.5% 0.0% -76.3% 97.4% -98.5% 11,421.8% -100.0% 0.0%   Employees   1 0 1 1 1 2 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 100.0% -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)   368 297 519 1,304 1,048 1,929 0 0   Balance sheet change%   -71.1% -19.4% 74.8% 151.5% -19.7% 84.1% -100.0% 0.0%   Added value   -175.0 847.1 229.7 337.8 -236.8 180.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -119 -61 -0 -7 -56 -41 -73 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 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   122.9% 95.2% 106.9% 79.5% -4,337.2% 21.4% 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 %   -9.0% 45.1% 16.4% 20.2% -13.3% 6.8% 0.0% 0.0%   ROI %   -9.3% 53.4% 24.0% 23.7% -13.8% 7.4% 0.0% 0.0%   ROE %   -79.9% 267.5% 52.4% 32.1% -17.5% 4.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -83.8% -77.3% -80.2% -27.9% -40.4% -25.2% -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, %   -1,257.1% 92.1% 373.2% 339.1% -771.9% 1,224.8% 0.0% 0.0%   Gearing %   -115.9% -81.4% -121.6% -335.8% -243.9% -344.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 0.1% 0.1% 4.4% 1.7% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 13.7 5.4 33.0 5.4 0.0 0.0   Current Ratio   0.1 0.2 1.0 5.4 33.0 5.4 0.0 0.0   Cash and cash equivalent   1.0 42.5 111.5 546.7 83.6 15.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,999.0 -1,070.6 -3.2 906.2 840.9 1,428.9 -574.2 -574.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -175 0 230 338 -237 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -175 0 230 338 -213 90 0 0   EBIT / employee   -215 0 215 315 -260 74 0 0   Net earnings / employee   -656 0 214 293 -206 31 0 0