Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EAGLE LUFTFOTO HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1.5% 1.4% 1.3% 1.8% 2.3% 2.1% 12.7% 12.7%   Credit score (0-100)   78 80 79 70 64 67 18 18   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   5.8 11.1 18.4 0.8 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   212 118 472 402 289 365 365 365   Gross profit   207 114 468 398 284 358 0.0 0.0   EBITDA   207 114 468 398 284 358 0.0 0.0   EBIT   207 114 468 398 284 358 0.0 0.0   Pre-tax profit (PTP)   197.0 101.0 455.0 388.0 275.0 357.9 0.0 0.0   Net earnings   200.0 105.0 459.0 391.0 278.0 359.3 0.0 0.0   Pre-tax profit without non-rec. items   197 101 455 388 275 358 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   978 975 1,323 1,601 1,684 1,925 633 633   Interest-bearing liabilities   500 500 500 88.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,537 1,494 2,047 1,893 1,852 2,027 633 633   Net Debt   45.0 304 215 -449 -591 -578 -633 -633     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   212 118 472 402 289 365 365 365   Net sales growth   21.1% -44.3% 300.0% -14.8% -28.1% 26.4% 0.0% 0.0%   Gross profit   207 114 468 398 284 358 0.0 0.0   Gross profit growth   24.0% -44.9% 310.5% -15.0% -28.6% 26.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   1,537 1,494 2,047 1,893 1,852 2,027 633 633   Balance sheet change%   -5.8% -2.8% 37.0% -7.5% -2.2% 9.4% -68.8% 0.0%   Added value   207.0 114.0 468.0 398.0 284.0 358.4 0.0 0.0   Added value %   97.6% 96.6% 99.2% 99.0% 98.3% 98.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A EBITDA %   97.6% 96.6% 99.2% 99.0% 98.3% 98.1% 0.0% 0.0%   EBIT %   97.6% 96.6% 99.2% 99.0% 98.3% 98.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   94.3% 89.0% 97.2% 97.3% 96.2% 98.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   94.3% 89.0% 97.2% 97.3% 96.2% 98.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   92.9% 85.6% 96.4% 96.5% 95.2% 98.0% 0.0% 0.0%   ROA %   13.7% 8.0% 26.9% 20.4% 15.2% 18.5% 0.0% 0.0%   ROI %   14.1% 8.2% 28.9% 22.9% 16.8% 19.9% 0.0% 0.0%   ROE %   19.2% 10.8% 39.9% 26.7% 16.9% 19.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   63.6% 65.3% 64.6% 84.6% 90.9% 95.0% 100.0% 100.0%   Relative indebtedness %   263.7% 439.8% 153.4% 72.6% 58.1% 27.8% 0.0% 0.0%   Relative net indebtedness %   49.1% 273.7% 93.0% -60.9% -146.4% -130.5% -173.3% -173.3%   Net int. bear. debt to EBITDA, %   21.7% 266.7% 45.9% -112.8% -208.1% -161.2% 0.0% 0.0%   Gearing %   51.1% 51.3% 37.8% 5.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.0% 4.4% 4.8% 20.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   19.4 81.8 3.7 2.3 6.8 33.5 0.0 0.0   Current Ratio   19.4 81.8 3.7 2.3 6.8 33.5 0.0 0.0   Cash and cash equivalent   455.0 196.0 285.0 537.0 591.0 577.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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)   219.0 273.8 273.8 273.8 219.0 239.4 0.0 0.0   Current assets / Net sales %   328.8% 623.7% 173.3% 164.4% 253.3% 230.4% 173.3% 173.3%   Net working capital   661.0 727.0 594.0 369.0 625.0 816.3 0.0 0.0   Net working capital %   311.8% 616.1% 125.8% 91.8% 216.3% 223.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   212 118 472 402 289 365 0 0   Added value / employee   207 114 468 398 284 358 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   207 114 468 398 284 358 0 0   EBIT / employee   207 114 468 398 284 358 0 0   Net earnings / employee   200 105 459 391 278 359 0 0