Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EKU, E-Learning Kompetence Udvikling 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   8.5% 5.8% 6.4% 2.2% 1.6% 1.4% 16.8% 16.5%   Credit score (0-100)   30 41 37 64 74 77 10 11   Credit rating   BB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 3.4 15.5 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   1,119 1,240 1,077 1,799 2,093 1,561 0.0 0.0   EBITDA   -15.0 89.0 16.0 721 572 367 0.0 0.0   EBIT   -47.0 61.0 -45.0 625 466 223 0.0 0.0   Pre-tax profit (PTP)   -50.0 66.0 141.0 818.0 533.0 435.3 0.0 0.0   Net earnings   -40.0 51.0 149.0 677.0 429.0 381.8 0.0 0.0   Pre-tax profit without non-rec. items   -50.0 66.0 141 818 533 435 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   41.0 21.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   50.0 101 249 927 956 1,138 96.7 96.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   527 612 1,291 1,736 1,566 1,731 96.7 96.7   Net Debt   -366 -484 -658 -1,068 -819 -729 -96.7 -96.7     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   1,119 1,240 1,077 1,799 2,093 1,561 0.0 0.0   Gross profit growth   -2.5% 10.8% -13.1% 67.0% 16.3% -25.4% -100.0% 0.0%   Employees   2 3 2 3 4 5 0 0   Employee growth %   0.0% 50.0% -33.3% 50.0% 33.3% 25.0% -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)   527 612 1,291 1,736 1,566 1,731 97 97   Balance sheet change%   13.1% 16.1% 110.9% 34.5% -9.8% 10.5% -94.4% 0.0%   Added value   -15.0 89.0 16.0 721.0 562.0 366.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -48 -82 -96 -106 -144 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 1.0 -1.0 1.0 2.0 3.0 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 (%)   -4.2% 4.9% -4.2% 34.7% 22.3% 14.3% 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 %   -9.5% 11.9% 15.3% 54.4% 33.1% 26.9% 0.0% 0.0%   ROI %   -59.9% 85.5% 82.5% 140.0% 58.0% 42.3% 0.0% 0.0%   ROE %   -57.1% 67.5% 85.1% 115.1% 45.6% 36.5% 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 %   9.5% 22.1% 29.4% 60.1% 71.9% 77.4% 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, %   2,440.0% -543.8% -4,112.5% -148.1% -143.2% -198.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.9 1.6 1.8 2.1 2.8 2.8 0.0 0.0   Current Ratio   0.9 1.1 1.0 1.6 1.7 1.6 0.0 0.0   Cash and cash equivalent   366.0 484.0 658.0 1,068.0 819.0 729.2 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   -24.0 42.0 8.0 487.0 438.0 348.9 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   -8 30 8 240 141 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 30 8 240 143 73 0 0   EBIT / employee   -24 20 -23 208 117 45 0 0   Net earnings / employee   -20 17 75 226 107 76 0 0