Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Easy To Smoke ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1%   Bankruptcy risk   12.9% 10.1% 13.0% 7.5% 4.8% 4.8% 13.4% 15.1%   Credit score (0-100)   20 26 19 32 44 44 16 2   Credit rating   B B B BB 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   555 698 387 727 825 1,202 0.0 0.0   EBITDA   24.3 3.5 26.0 7.0 327 640 0.0 0.0   EBIT   24.3 3.5 26.0 7.0 327 640 0.0 0.0   Pre-tax profit (PTP)   24.3 3.4 24.5 5.5 326.2 632.9 0.0 0.0   Net earnings   18.9 2.6 19.1 4.3 254.4 497.7 0.0 0.0   Pre-tax profit without non-rec. items   24.3 3.4 24.5 5.5 326 633 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   23.9 26.6 45.7 50.0 304 745 450 450   Interest-bearing liabilities   0.0 0.0 5.0 6.7 4.2 0.0 0.0 0.0   Balance sheet total (assets)   81.7 139 239 266 575 1,167 450 450   Net Debt   -12.2 -59.2 -81.1 -169 -483 -979 -450 -450     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   555 698 387 727 825 1,202 0.0 0.0   Gross profit growth   0.0% 25.8% -44.6% 87.8% 13.6% 45.6% -100.0% 0.0%   Employees   0 0 2 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   82 139 239 266 575 1,167 450 450   Balance sheet change%   0.0% 70.4% 71.7% 11.5% 116.0% 102.9% -61.5% 0.0%   Added value   24.3 3.5 26.0 7.0 327.3 640.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 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 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   4.4% 0.5% 6.7% 1.0% 39.7% 53.3% 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 %   29.7% 3.2% 13.8% 2.8% 77.8% 73.5% 0.0% 0.0%   ROI %   101.4% 13.9% 67.3% 13.0% 179.2% 121.6% 0.0% 0.0%   ROE %   79.1% 10.5% 52.9% 8.9% 143.6% 94.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   29.3% 19.1% 19.1% 18.8% 52.9% 63.8% 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, %   -50.3% -1,691.3% -311.7% -2,415.8% -147.5% -152.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 10.9% 13.4% 1.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 59.1% 25.0% 21.2% 358.4% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.8 1.0 0.5 1.0 1.8 3.7 0.0 0.0   Current Ratio   1.4 1.2 1.3 1.2 2.1 4.2 0.0 0.0   Cash and cash equivalent   12.2 59.2 86.1 175.8 487.0 979.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   23.9 27.3 51.1 50.0 293.6 880.8 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 13 0 327 640 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 13 0 327 640 0 0   EBIT / employee   0 0 13 0 327 640 0 0   Net earnings / employee   0 0 10 0 254 498 0 0