Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Easy To Smoke 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1%   Bankruptcy risk   8.5% 7.2% 6.7% 9.0% 6.2% 4.2% 10.4% 10.4%   Credit score (0-100)   30 35 35 26 37 47 23 23   Credit rating   BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   698 387 727 825 1,202 1,549 0.0 0.0   EBITDA   3.5 26.0 7.0 327 640 774 0.0 0.0   EBIT   3.5 26.0 7.0 327 640 774 0.0 0.0   Pre-tax profit (PTP)   3.4 24.5 5.5 326.2 632.9 868.9 0.0 0.0   Net earnings   2.6 19.1 4.3 254.4 497.7 674.5 0.0 0.0   Pre-tax profit without non-rec. items   3.4 24.5 5.5 326 633 869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   26.6 45.7 50.0 304 745 1,169 1,124 1,124   Interest-bearing liabilities   0.0 5.0 6.7 4.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   139 239 266 575 1,167 1,743 1,124 1,124   Net Debt   -59.2 -81.1 -169 -483 -979 -1,191 -1,124 -1,124     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   698 387 727 825 1,202 1,549 0.0 0.0   Gross profit growth   25.8% -44.6% 87.8% 13.6% 45.6% 28.8% -100.0% 0.0%   Employees   0 2 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   139 239 266 575 1,167 1,743 1,124 1,124   Balance sheet change%   70.4% 71.7% 11.5% 116.0% 102.9% 49.3% -35.5% 0.0%   Added value   3.5 26.0 7.0 327.3 640.4 774.4 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.5% 6.7% 1.0% 39.7% 53.3% 50.0% 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 %   3.2% 13.8% 2.8% 77.8% 73.5% 60.8% 0.0% 0.0%   ROI %   13.9% 67.3% 13.0% 179.2% 121.6% 92.4% 0.0% 0.0%   ROE %   10.5% 52.9% 8.9% 143.6% 94.9% 70.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   19.1% 19.1% 18.8% 52.9% 63.8% 67.1% 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, %   -1,691.3% -311.7% -2,415.8% -147.5% -152.9% -153.7% 0.0% 0.0%   Gearing %   0.0% 10.9% 13.4% 1.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 59.1% 25.0% 21.2% 358.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.5 1.0 1.8 3.7 3.9 0.0 0.0   Current Ratio   1.2 1.3 1.2 2.1 4.2 4.8 0.0 0.0   Cash and cash equivalent   59.2 86.1 175.8 487.0 979.3 1,190.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   27.3 51.1 50.0 293.6 870.8 549.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 13 0 327 640 774 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 13 0 327 640 774 0 0   EBIT / employee   0 13 0 327 640 774 0 0   Net earnings / employee   0 10 0 254 498 674 0 0