Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENDOFA Denmark 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   17.9% 13.2% 18.1% 19.5% 16.0% 13.2% 19.8% 17.6%   Credit score (0-100)   10 18 9 6 10 16 5 9   Credit rating   B BB B B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,965 105 -483 -2,585 -268 2.5 0.0 0.0   EBITDA   -1,208 97.4 -483 -2,585 -268 2.5 0.0 0.0   EBIT   -1,502 97.4 -483 -2,585 -268 2.5 0.0 0.0   Pre-tax profit (PTP)   -1,060.2 96.9 -483.5 -2,584.7 -268.3 2.3 0.0 0.0   Net earnings   -879.3 126.8 -378.2 -2,577.8 -264.1 1.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,060 96.9 -484 -2,585 -268 2.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   180 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -667 171 -207 -2,785 -3,049 -3,047 -3,127 -3,127   Interest-bearing liabilities   775 113 363 2,606 3,058 3,036 3,127 3,127   Balance sheet total (assets)   694 362 309 69.1 90.1 61.8 0.0 0.0   Net Debt   745 59.6 335 2,581 3,033 3,012 3,127 3,127     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,965 105 -483 -2,585 -268 2.5 0.0 0.0   Gross profit growth   -59.1% -94.7% 0.0% -434.7% 89.6% 0.0% -100.0% 0.0%   Employees   3 1 0 0 0 0 0 0   Employee growth %   -25.0% -66.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   694 362 309 69 90 62 0 0   Balance sheet change%   -66.8% -47.9% -14.6% -77.7% 30.4% -31.4% -100.0% 0.0%   Added value   -1,501.6 97.4 -483.4 -2,584.5 -268.1 2.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -553 -180 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   -1.0 1.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -76.4% 93.1% 100.0% 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 %   -61.3% 11.3% -110.1% -153.4% -8.9% 0.1% 0.0% 0.0%   ROI %   -92.6% 18.4% -149.2% -174.1% -9.5% 0.1% 0.0% 0.0%   ROE %   -194.1% 29.3% -157.4% -1,362.5% -331.8% 2.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -49.0% 47.3% -40.1% -97.6% -97.1% -98.0% -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, %   -61.7% 61.2% -69.3% -99.9% -1,131.5% 120,466.1% 0.0% 0.0%   Gearing %   -116.2% 66.3% -175.6% -93.6% -100.3% -99.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 1.9 0.6 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.4 1.9 0.6 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   30.2 53.9 28.3 25.0 24.8 24.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -847.4 171.3 -206.9 -2,784.7 -3,048.9 -3,047.1 -1,563.5 -1,563.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -501 97 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -403 97 0 0 0 0 0 0   EBIT / employee   -501 97 0 0 0 0 0 0   Net earnings / employee   -293 127 0 0 0 0 0 0