Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eye4Improve 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   2.6% 5.0% 2.7% 3.7% 1.8% 2.6% 10.6% 10.6%   Credit score (0-100)   63 45 60 50 70 61 23 23   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 1.5 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   1,188 921 1,235 2,963 3,476 3,848 0.0 0.0   EBITDA   361 264 564 1,321 1,417 1,583 0.0 0.0   EBIT   352 255 564 1,321 1,417 1,578 0.0 0.0   Pre-tax profit (PTP)   350.8 252.8 557.2 1,314.1 1,403.1 1,553.6 0.0 0.0   Net earnings   264.8 186.7 431.1 1,020.2 1,076.9 1,185.6 0.0 0.0   Pre-tax profit without non-rec. items   351 253 557 1,314 1,403 1,554 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   8.9 0.0 0.0 0.0 0.0 95.2 0.0 0.0   Shareholders equity total   315 237 481 1,070 1,647 2,333 1,283 1,283   Interest-bearing liabilities   28.8 25.6 55.0 3.8 129 15.9 0.0 0.0   Balance sheet total (assets)   805 746 1,219 4,353 4,703 8,056 1,283 1,283   Net Debt   -444 -720 -661 -601 -1,163 -1,856 -1,283 -1,283     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   1,188 921 1,235 2,963 3,476 3,848 0.0 0.0   Gross profit growth   0.0% -22.5% 34.1% 139.9% 17.3% 10.7% -100.0% 0.0%   Employees   1 1 1 2 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 50.0% 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)   805 746 1,219 4,353 4,703 8,056 1,283 1,283   Balance sheet change%   0.0% -7.3% 63.3% 257.2% 8.0% 71.3% -84.1% 0.0%   Added value   360.9 264.4 564.5 1,321.0 1,416.9 1,583.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -18 0 0 0 90 -95 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  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 (%)   29.6% 27.7% 45.7% 44.6% 40.8% 41.0% 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 %   43.7% 32.9% 57.5% 47.4% 31.7% 24.8% 0.0% 0.0%   ROI %   102.4% 84.3% 141.4% 164.1% 100.7% 76.6% 0.0% 0.0%   ROE %   84.1% 67.7% 120.1% 131.5% 79.3% 59.6% 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 %   39.1% 31.7% 39.5% 24.6% 35.0% 29.0% 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, %   -123.1% -272.5% -117.0% -45.5% -82.1% -117.3% 0.0% 0.0%   Gearing %   9.1% 10.8% 11.4% 0.4% 7.8% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 9.9% 18.1% 24.1% 49.2% 39.5% 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   2.0 1.7 1.9 1.5 1.7 1.5 0.0 0.0   Current Ratio   2.0 1.7 1.9 1.5 1.7 1.5 0.0 0.0   Cash and cash equivalent   473.2 746.0 715.5 604.5 1,291.9 1,872.3 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   391.8 303.0 572.8 1,348.9 1,958.1 2,589.4 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   361 264 564 660 472 528 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   361 264 564 660 472 528 0 0   EBIT / employee   352 255 564 660 472 526 0 0   Net earnings / employee   265 187 431 510 359 395 0 0