Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eighty9 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.8% 1.8%   Bankruptcy risk   3.3% 3.6% 2.6% 7.6% 4.1% 2.8% 10.5% 10.5%   Credit score (0-100)   56 54 61 31 49 58 23 23   Credit rating   BBB BBB BBB BB 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   667 754 1,135 638 972 1,025 0.0 0.0   EBITDA   235 189 612 14.5 342 382 0.0 0.0   EBIT   193 165 553 -11.8 342 382 0.0 0.0   Pre-tax profit (PTP)   193.4 156.8 552.4 -15.2 339.0 380.4 0.0 0.0   Net earnings   150.8 119.7 430.3 -12.3 263.5 295.8 0.0 0.0   Pre-tax profit without non-rec. items   193 157 552 -15.2 339 380 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   17.8 11.7 5.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   370 490 615 490 639 817 655 655   Interest-bearing liabilities   0.0 6.6 262 29.1 0.0 0.8 0.0 0.0   Balance sheet total (assets)   549 763 1,310 699 877 1,222 655 655   Net Debt   -292 -702 -513 -487 -333 -850 -655 -655     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   667 754 1,135 638 972 1,025 0.0 0.0   Gross profit growth   476.4% 13.0% 50.5% -43.7% 52.3% 5.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   549 763 1,310 699 877 1,222 655 655   Balance sheet change%   56.3% 38.8% 71.7% -46.6% 25.4% 39.3% -46.4% 0.0%   Added value   235.0 189.0 612.4 14.5 368.8 382.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -30 -66 -32 0 0 0 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 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 (%)   29.0% 21.9% 48.7% -1.9% 35.2% 37.3% 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 %   42.9% 25.1% 53.4% -1.2% 43.4% 36.4% 0.0% 0.0%   ROI %   65.7% 38.0% 80.6% -1.7% 59.1% 52.5% 0.0% 0.0%   ROE %   51.2% 27.9% 77.9% -2.2% 46.7% 40.6% 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 %   67.3% 64.2% 47.0% 70.0% 72.9% 66.9% 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, %   -124.1% -371.5% -83.8% -3,359.2% -97.3% -222.2% 0.0% 0.0%   Gearing %   0.0% 1.3% 42.5% 5.9% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 241.2% 0.4% 2.3% 23.5% 495.4% 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   3.0 2.7 1.9 3.3 3.7 3.0 0.0 0.0   Current Ratio   3.0 2.7 1.9 3.3 3.7 3.0 0.0 0.0   Cash and cash equivalent   291.6 708.4 774.9 516.6 333.2 850.9 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   352.1 477.9 609.7 489.9 634.0 812.0 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   235 189 612 15 369 382 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 189 612 15 342 382 0 0   EBIT / employee   193 165 553 -12 342 382 0 0   Net earnings / employee   151 120 430 -12 263 296 0 0