Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EIMSKIP DENMARK 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% 1.5% 1.5%   Bankruptcy risk   0.5% 2.4% 2.1% 2.3% 0.8% 0.7% 7.6% 7.6%   Credit score (0-100)   98 64 67 64 93 94 32 32   Credit rating   AA BBB A BBB AA AA BB BB   Credit limit (kDKK)   7,250.0 0.4 4.0 1.4 11,997.4 13,743.3 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   71,765 71,952 59,942 66,499 129,613 136,052 0.0 0.0   EBITDA   28,292 22,387 19,628 25,206 60,195 60,450 0.0 0.0   EBIT   25,958 22,387 19,628 25,206 56,431 55,293 0.0 0.0   Pre-tax profit (PTP)   26,407.9 23,662.0 15,868.0 19,964.0 58,344.4 57,473.7 0.0 0.0   Net earnings   20,579.7 23,662.0 15,868.0 19,964.0 45,619.2 45,038.4 0.0 0.0   Pre-tax profit without non-rec. items   26,408 22,387 19,628 25,206 58,344 57,474 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   10,412 0.0 0.0 0.0 17,042 20,903 0.0 0.0   Shareholders equity total   46,660 40,322 36,191 41,154 83,805 93,844 71,515 71,515   Interest-bearing liabilities   2,817 0.0 0.0 0.0 415 683 0.0 0.0   Balance sheet total (assets)   78,494 71,617 68,703 72,734 154,160 140,958 71,515 71,515   Net Debt   -354 0.0 0.0 0.0 -6,255 -3,219 -71,515 -71,515     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   71,765 71,952 59,942 66,499 129,613 136,052 0.0 0.0   Gross profit growth   18.3% 0.3% -16.7% 10.9% 94.9% 5.0% -100.0% 0.0%   Employees   95 99 93 88 133 151 0 0   Employee growth %   5.6% 4.2% -6.1% -5.4% 51.1% 13.5% -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)   78,494 71,617 68,703 72,734 154,160 140,958 71,515 71,515   Balance sheet change%   -1.1% -8.8% -4.1% 5.9% 112.0% -8.6% -49.3% 0.0%   Added value   28,292.3 22,387.0 19,628.0 25,206.0 56,430.8 60,449.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   925 -10,412 0 0 13,278 -1,296 -20,903 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 (%)   36.2% 31.1% 32.7% 37.9% 43.5% 40.6% 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 %   33.6% 29.8% 28.0% 35.6% 52.1% 39.9% 0.0% 0.0%   ROI %   51.2% 36.4% 28.0% 35.6% 74.6% 65.2% 0.0% 0.0%   ROE %   44.4% 54.4% 41.5% 51.6% 73.0% 50.7% 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 %   59.4% 100.0% 100.0% 100.0% 54.4% 66.6% 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, %   -1.3% 0.0% 0.0% 0.0% -10.4% -5.3% 0.0% 0.0%   Gearing %   6.0% 0.0% 0.0% 0.0% 0.5% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 0.0% 0.0% 0.0% 346.6% 256.6% 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   2.2 0.0 0.0 0.0 2.0 2.3 0.0 0.0   Current Ratio   2.3 0.0 0.0 0.0 2.0 2.4 0.0 0.0   Cash and cash equivalent   3,171.6 0.0 0.0 0.0 6,670.3 3,901.3 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   38,000.8 0.0 0.0 0.0 64,761.4 64,117.7 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   298 226 211 286 424 400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   298 226 211 286 453 400 0 0   EBIT / employee   273 226 211 286 424 366 0 0   Net earnings / employee   217 239 171 227 343 298 0 0