Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURO-IMPEX 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 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% 2.1% 2.1%   Bankruptcy risk   4.2% 1.1% 1.2% 1.4% 0.8% 0.8% 8.3% 8.1%   Credit score (0-100)   50 85 82 76 91 91 30 30   Credit rating   BBB A A A AA AA BB BB   Credit limit (kDKK)   0.0 154.2 125.2 29.3 659.0 781.5 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   2,721 4,733 5,423 6,106 6,368 5,516 0.0 0.0   EBITDA   -33.1 1,086 1,706 2,346 2,704 2,237 0.0 0.0   EBIT   -110 950 1,534 2,173 2,524 2,075 0.0 0.0   Pre-tax profit (PTP)   -172.5 886.6 1,412.0 2,050.0 2,434.0 1,975.4 0.0 0.0   Net earnings   -134.9 688.2 1,098.0 1,595.0 1,892.0 1,534.6 0.0 0.0   Pre-tax profit without non-rec. items   -173 887 1,412 2,050 2,434 1,975 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   1,044 1,344 1,169 1,039 975 811 0.0 0.0   Shareholders equity total   1,865 2,553 2,963 3,335 5,227 6,762 5,137 5,137   Interest-bearing liabilities   2,636 3,407 1,649 2,020 362 702 0.0 0.0   Balance sheet total (assets)   7,667 7,306 9,445 11,116 10,600 11,780 5,137 5,137   Net Debt   2,610 3,113 195 1,948 -381 -215 -5,137 -5,137     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,721 4,733 5,423 6,106 6,368 5,516 0.0 0.0   Gross profit growth   2.8% 74.0% 14.6% 12.6% 4.3% -13.4% -100.0% 0.0%   Employees   8 8 7 7 7 6 0 0   Employee growth %   14.3% 0.0% -12.5% 0.0% 0.0% -14.3% -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)   7,667 7,306 9,445 11,116 10,600 11,780 5,137 5,137   Balance sheet change%   14.8% -4.7% 29.3% 17.7% -4.6% 11.1% -56.4% 0.0%   Added value   -33.1 1,085.9 1,706.0 2,346.0 2,697.0 2,237.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   565 164 -347 -303 -244 -326 -811 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -4.0% 20.1% 28.3% 35.6% 39.6% 37.6% 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 %   -1.5% 12.7% 18.3% 21.1% 23.2% 18.8% 0.0% 0.0%   ROI %   -2.5% 18.1% 28.6% 38.4% 38.6% 29.0% 0.0% 0.0%   ROE %   -6.7% 31.2% 39.8% 50.7% 44.2% 25.6% 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 %   24.3% 34.9% 31.4% 30.0% 49.3% 57.4% 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, %   -7,883.3% 286.7% 11.4% 83.0% -14.1% -9.6% 0.0% 0.0%   Gearing %   141.3% 133.5% 55.7% 60.6% 6.9% 10.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.1% 4.8% 6.7% 7.6% 24.9% 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   0.5 0.3 0.5 0.6 0.9 1.1 0.0 0.0   Current Ratio   1.1 1.3 1.3 1.7 2.3 2.7 0.0 0.0   Cash and cash equivalent   25.8 294.4 1,454.0 72.0 743.0 917.4 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   823.1 1,266.7 1,873.0 4,024.0 5,337.0 6,731.8 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  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   -4 136 244 335 385 373 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 136 244 335 386 373 0 0   EBIT / employee   -14 119 219 310 361 346 0 0   Net earnings / employee   -17 86 157 228 270 256 0 0