Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EURO-DAN SKO A/S 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% 2.8% 2.8%   Bankruptcy risk   0.7% 0.8% 0.6% 0.6% 0.6% 0.8% 5.1% 4.7%   Credit score (0-100)   95 94 97 96 97 89 43 45   Credit rating   AA AA AA AA AA A BBB BBB   Credit limit (kDKK)   2,162.1 2,078.2 2,344.3 2,432.2 2,600.3 2,163.4 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   8,374 6,692 6,741 6,699 6,793 6,170 0.0 0.0   EBITDA   2,526 1,281 1,036 1,484 1,322 1,006 0.0 0.0   EBIT   2,004 793 424 813 688 399 0.0 0.0   Pre-tax profit (PTP)   2,547.7 951.5 900.0 1,545.2 1,665.3 221.8 0.0 0.0   Net earnings   2,154.4 814.9 845.3 1,387.5 1,553.7 248.2 0.0 0.0   Pre-tax profit without non-rec. items   2,548 952 900 1,545 1,665 222 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   20,589 20,499 20,800 20,566 19,960 19,375 0.0 0.0   Shareholders equity total   21,204 21,879 22,724 23,912 25,266 25,314 21,039 21,039   Interest-bearing liabilities   16,565 15,603 14,754 14,321 16,172 15,355 0.0 0.0   Balance sheet total (assets)   42,253 41,342 42,799 43,275 45,528 45,878 21,039 21,039   Net Debt   16,557 15,602 14,754 14,157 15,809 14,316 -20,951 -20,951     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   8,374 6,692 6,741 6,699 6,793 6,170 0.0 0.0   Gross profit growth   17.8% -20.1% 0.7% -0.6% 1.4% -9.2% -100.0% 0.0%   Employees   13 12 12 12 11 10 0 0   Employee growth %   -13.3% -7.7% 0.0% 0.0% -8.3% -9.1% -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)   42,253 41,342 42,799 43,275 45,528 45,878 21,039 21,039   Balance sheet change%   -0.9% -2.2% 3.5% 1.1% 5.2% 0.8% -54.1% 0.0%   Added value   2,526.2 1,281.2 1,036.5 1,483.5 1,357.9 1,006.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -650 -578 -138 -934 -1,269 -1,220 -19,375 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 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 (%)   23.9% 11.8% 6.3% 12.1% 10.1% 6.5% 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 %   6.9% 3.1% 2.8% 4.0% 4.4% 1.4% 0.0% 0.0%   ROI %   7.3% 3.3% 3.0% 4.3% 4.6% 1.5% 0.0% 0.0%   ROE %   10.7% 3.8% 3.8% 6.0% 6.3% 1.0% 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 %   50.2% 52.9% 53.1% 55.3% 55.5% 55.2% 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, %   655.4% 1,217.8% 1,423.5% 954.3% 1,195.6% 1,423.1% 0.0% 0.0%   Gearing %   78.1% 71.3% 64.9% 59.9% 64.0% 60.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.2% 1.8% 1.2% 1.8% 2.6% 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   0.4 0.3 0.4 0.8 0.6 1.0 0.0 0.0   Current Ratio   1.5 1.5 2.2 2.7 2.4 2.3 0.0 0.0   Cash and cash equivalent   8.4 0.5 0.4 163.9 363.7 1,038.9 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   4,935.5 4,161.4 6,587.7 8,890.4 8,995.1 9,412.9 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   194 107 86 124 123 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   194 107 86 124 120 101 0 0   EBIT / employee   154 66 35 68 63 40 0 0   Net earnings / employee   166 68 70 116 141 25 0 0