Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EASY2ACCESS A/S

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% 1.3% 1.3%   Bankruptcy risk   3.5% 2.6% 13.8% 5.7% 2.0% 0.9% 6.6% 6.4%   Credit score (0-100)   55 62 16 39 68 87 36 37   Credit rating   BBB BBB BB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.7 469.7 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   1,080 1,000 1,085 774 4,902 4,917 0.0 0.0   EBITDA   659 903 -825 -2,327 860 964 0.0 0.0   EBIT   90.4 230 -1,689 -2,868 -207 488 0.0 0.0   Pre-tax profit (PTP)   -238.9 -173.9 -2,139.8 -3,188.2 -460.2 264.4 0.0 0.0   Net earnings   -192.6 -70.0 -1,745.0 -2,891.0 -460.2 506.5 0.0 0.0   Pre-tax profit without non-rec. items   -263 -174 -2,140 -3,188 -460 264 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   543 314 536 1.8 0.0 0.0 0.0 0.0   Shareholders equity total   1,506 1,536 -209 4,567 4,107 5,146 2,754 2,754   Interest-bearing liabilities   3,557 3,617 5,594 3,457 4,454 813 0.0 0.0   Balance sheet total (assets)   8,172 7,735 10,336 10,363 9,383 7,055 2,754 2,754   Net Debt   3,557 3,575 5,540 3,452 3,284 143 -2,754 -2,754     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   1,080 1,000 1,085 774 4,902 4,917 0.0 0.0   Gross profit growth   -26.4% -7.3% 8.5% -28.6% 533.0% 0.3% -100.0% 0.0%   Employees   4 4 6 6 7 6 0 0   Employee growth %   33.3% 0.0% 50.0% 0.0% 16.7% -14.3% -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)   8,172 7,735 10,336 10,363 9,383 7,055 2,754 2,754   Balance sheet change%   19.3% -5.3% 33.6% 0.3% -9.5% -24.8% -61.0% 0.0%   Added value   659.0 903.2 -825.4 -2,327.2 333.7 963.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   126 -768 -1,100 -1,561 -2,012 -420 -1,655 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 1.0 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 (%)   8.4% 23.0% -155.7% -370.3% -4.2% 9.9% 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 %   1.2% 3.3% -18.2% -27.6% -1.9% 6.1% 0.0% 0.0%   ROI %   1.6% 4.4% -28.2% -42.6% -2.3% 6.9% 0.0% 0.0%   ROE %   -12.0% -4.6% -29.4% -38.8% -10.6% 10.9% 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 %   18.4% 19.9% -2.0% 44.1% 43.8% 72.9% 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, %   539.8% 395.8% -671.2% -148.3% 382.1% 14.8% 0.0% 0.0%   Gearing %   236.2% 235.5% -2,670.8% 75.7% 108.4% 15.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 12.1% 10.4% 4.9% 6.8% 8.9% 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   0.2 0.2 0.2 0.2 0.5 1.3 0.0 0.0   Current Ratio   0.7 0.7 0.7 1.3 1.5 2.8 0.0 0.0   Cash and cash equivalent   0.0 41.8 54.0 4.9 1,169.1 670.4 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   -1,575.0 -1,445.7 -3,429.2 1,936.6 2,452.6 3,433.0 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   165 226 -138 -388 48 161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   165 226 -138 -388 123 161 0 0   EBIT / employee   23 58 -281 -478 -30 81 0 0   Net earnings / employee   -48 -18 -291 -482 -66 84 0 0