Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejland Rentzmann 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   23.3% 14.5% 17.0% 15.8% 10.8% 9.3% 20.0% 19.6%   Credit score (0-100)   4 15 9 11 21 26 6 6   Credit rating   B BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -32.8 124 216 215 423 351 0.0 0.0   EBITDA   -61.6 30.8 108 87.1 294 133 0.0 0.0   EBIT   -61.6 30.8 108 87.1 294 133 0.0 0.0   Pre-tax profit (PTP)   -61.6 28.4 104.1 81.5 288.1 112.7 0.0 0.0   Net earnings   -48.1 22.2 81.1 62.9 224.1 85.7 0.0 0.0   Pre-tax profit without non-rec. items   -61.6 28.4 104 81.5 288 113 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -8.1 14.1 95.1 158 302 388 213 213   Interest-bearing liabilities   60.0 65.0 100 0.0 141 220 0.0 0.0   Balance sheet total (assets)   307 344 515 605 933 1,079 213 213   Net Debt   54.4 27.7 81.3 -33.9 69.4 157 -213 -213     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -32.8 124 216 215 423 351 0.0 0.0   Gross profit growth   0.0% 0.0% 73.8% -0.5% 96.4% -16.9% -100.0% 0.0%   Employees   1 1 1 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)   307 344 515 605 933 1,079 213 213   Balance sheet change%   0.0% 12.2% 49.6% 17.4% 54.3% 15.6% -80.3% 0.0%   Added value   -61.6 30.8 107.5 87.1 293.6 133.1 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 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   187.7% 24.8% 49.7% 40.5% 69.5% 37.9% 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 %   -19.6% 9.4% 25.0% 15.6% 38.2% 13.2% 0.0% 0.0%   ROI %   -22.8% 11.0% 31.0% 30.9% 97.7% 25.3% 0.0% 0.0%   ROE %   -15.7% 13.8% 148.5% 49.7% 97.4% 24.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -2.6% 4.1% 18.5% 26.1% 32.4% 36.0% 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, %   -88.3% 90.0% 75.7% -38.9% 23.6% 117.8% 0.0% 0.0%   Gearing %   -740.9% 461.8% 105.1% 0.0% 46.5% 56.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 3.8% 4.1% 11.3% 7.8% 11.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.4 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   2.8 2.8 2.4 2.5 1.4 1.5 0.0 0.0   Cash and cash equivalent   5.6 37.3 18.7 33.9 71.2 63.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   183.9 218.1 299.1 362.1 281.2 366.9 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -62 31 108 0 294 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -62 31 108 0 294 133 0 0   EBIT / employee   -62 31 108 0 294 133 0 0   Net earnings / employee   -48 22 81 0 224 86 0 0