Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARROW ECS NORDIC 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% 1.1% 1.1%   Bankruptcy risk   0.5% 2.9% 2.9% 3.1% 0.5% 0.5% 6.3% 6.3%   Credit score (0-100)   99 59 58 55 99 98 37 37   Credit rating   AAA BBB BBB BBB AAA AA BBB BBB   Credit limit (kDKK)   85,028.2 0.2 0.2 0.1 131,180.5 154,738.7 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   9,687 9,186 8,798 5,776 7,424 8,058 0.0 0.0   EBITDA   786 958 1,475 812 717 608 0.0 0.0   EBIT   318 958 1,475 812 642 320 0.0 0.0   Pre-tax profit (PTP)   52,482.0 78,862.0 112,402.0 143,558.0 234,493.0 264,240.0 0.0 0.0   Net earnings   52,138.0 78,862.0 112,402.0 143,558.0 233,709.0 263,448.0 0.0 0.0   Pre-tax profit without non-rec. items   52,482 958 1,475 812 234,493 264,240 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   256 0.0 0.0 0.0 76.0 564 0.0 0.0   Shareholders equity total   765,714 844,256 953,894 1,100,445 1,322,632 1,576,463 894,056 894,056   Interest-bearing liabilities   217,003 0.0 0.0 0.0 20,747 987 0.0 0.0   Balance sheet total (assets)   986,096 879,549 981,964 1,128,241 1,345,068 1,579,072 894,056 894,056   Net Debt   34,122 0.0 0.0 0.0 20,747 987 -894,056 -894,056     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   9,687 9,186 8,798 5,776 7,424 8,058 0.0 0.0   Gross profit growth   -25.0% -5.2% -4.2% -34.3% 28.5% 8.5% -100.0% 0.0%   Employees   15 13 9 8 7 7 0 0   Employee growth %   -6.3% -13.3% -30.8% -11.1% -12.5% 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)   986,096 879,549 981,964 1,128,241 1,345,068 1,579,072 894,056 894,056   Balance sheet change%   3.6% -10.8% 11.6% 14.9% 19.2% 17.4% -43.4% 0.0%   Added value   786.0 958.0 1,475.0 812.0 642.0 608.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -935 -256 0 0 1 200 -564 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   3.3% 10.4% 16.8% 14.1% 8.6% 4.0% 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 %   5.8% 0.1% 0.2% 0.1% 19.0% 18.1% 0.0% 0.0%   ROI %   5.9% 0.1% 0.2% 0.1% 19.0% 18.1% 0.0% 0.0%   ROE %   7.0% 9.8% 12.5% 14.0% 19.3% 18.2% 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 %   77.7% 100.0% 100.0% 100.0% 98.3% 99.8% 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, %   4,341.2% 0.0% 0.0% 0.0% 2,893.6% 162.3% 0.0% 0.0%   Gearing %   28.3% 0.0% 0.0% 0.0% 1.6% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 0.0% 0.0% 0.0% 2.0% 6.4% 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   1.5 0.0 0.0 0.0 6.7 132.9 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 6.7 132.9 0.0 0.0   Cash and cash equivalent   182,881.0 0.0 0.0 0.0 0.0 0.0 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   115,951.0 0.0 0.0 0.0 128,868.0 344,105.0 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   52 74 164 102 92 87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 74 164 102 102 87 0 0   EBIT / employee   21 74 164 102 92 46 0 0   Net earnings / employee   3,476 6,066 12,489 17,945 33,387 37,635 0 0