Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eniso Nordic 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 N/A 2019 2019/9 2020 2020/9 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% 1.6% 1.6%   Bankruptcy risk   0.0% 7.3% 8.1% 6.3% 5.8% 1.3% 8.7% 8.7%   Credit score (0-100)   0 34 30 36 39 79 28 28   Credit rating   N/A BBB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 140.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 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   0.0 775 2,783 1,570 4,769 11,815 0.0 0.0   EBITDA   0.0 233 469 557 540 5,104 0.0 0.0   EBIT   0.0 105 201 497 297 4,735 0.0 0.0   Pre-tax profit (PTP)   0.0 34.4 141.4 484.6 115.8 4,592.7 0.0 0.0   Net earnings   0.0 24.3 101.3 377.8 75.6 3,482.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 34.4 141 485 116 4,593 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 398 411 320 2,021 2,941 0.0 0.0   Shareholders equity total   0.0 210 311 234 310 3,792 3,742 3,742   Interest-bearing liabilities   0.0 212 106 0.0 907 526 0.0 0.0   Balance sheet total (assets)   0.0 1,081 1,989 4,300 4,105 9,263 3,742 3,742   Net Debt   0.0 212 106 -1,119 638 -1,121 -3,742 -3,742     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 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   0.0 775 2,783 1,570 4,769 11,815 0.0 0.0   Gross profit growth   -100.0% 0.0% 259.2% -43.6% 203.7% 147.8% -100.0% 0.0%   Employees   0 1 3 5 7 10 0 0   Employee growth %   -100.0% 0.0% 140.0% 66.7% 40.0% 42.9% -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)   0 1,081 1,989 4,300 4,105 9,263 3,742 3,742   Balance sheet change%   -100.0% 0.0% 84.0% 116.2% -4.5% 125.6% -59.6% 0.0%   Added value   0.0 233.1 468.5 557.1 357.3 5,104.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -199 573 -368 -293 1,410 552 -2,941 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 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 (%)   0.0% 13.6% 7.2% 31.6% 6.2% 40.1% 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 %   0.0% 9.7% 13.5% 15.8% 7.1% 72.0% 0.0% 0.0%   ROI %   0.0% 23.8% 45.2% 64.1% 20.6% 155.9% 0.0% 0.0%   ROE %   0.0% 11.6% 38.9% 138.7% 27.8% 169.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 19.4% 15.6% 5.4% 7.5% 40.9% 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, %   0.0% 91.1% 22.7% -200.9% 118.3% -22.0% 0.0% 0.0%   Gearing %   0.0% 101.2% 34.2% 0.0% 293.2% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 66.5% 41.6% 22.4% 39.9% 30.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 0.8 1.2 0.6 1.1 0.0 0.0   Current Ratio   0.0 0.4 0.8 1.2 0.6 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,119.1 269.2 1,646.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 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   0.0 -465.3 -260.2 675.6 -1,124.5 850.2 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 N/A 2019 2019/9 2020 2020/9 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   0 186 156 111 51 510 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 186 156 111 77 510 0 0   EBIT / employee   0 84 67 99 42 474 0 0   Net earnings / employee   0 19 34 76 11 348 0 0