Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

eco2LIGHT 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  2018 N/A 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% 1.3% 1.3%   Bankruptcy risk   0.0% 1.8% 2.6% 5.4% 1.5% 2.1% 8.6% 8.5%   Credit score (0-100)   0 73 60 40 76 66 29 29   Credit rating   N/A A BBB BBB A BBB BB BB   Credit limit (kDKK)   252.9 1.8 0.0 0.0 32.9 0.1 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 4,150 4,463 6,274 8,018 2,492 0.0 0.0   EBITDA   0.0 1,013 -158 47.9 3,737 1,420 0.0 0.0   EBIT   0.0 792 -400 -227 3,438 819 0.0 0.0   Pre-tax profit (PTP)   0.0 703.4 -382.4 267.6 2,835.1 143.1 0.0 0.0   Net earnings   0.0 548.7 -323.8 191.9 2,169.0 878.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 703 -382 268 2,835 143 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 381 536 654 461 268 0.0 0.0   Shareholders equity total   2,500 3,049 2,725 2,917 5,086 927 -2,044 -2,044   Interest-bearing liabilities   0.0 8,548 8,939 9,939 12,936 14,827 4,520 4,520   Balance sheet total (assets)   0.0 14,426 18,790 23,613 26,900 19,270 2,476 2,476   Net Debt   0.0 8,548 8,939 9,939 12,936 14,781 4,520 4,520     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 4,150 4,463 6,274 8,018 2,492 0.0 0.0   Gross profit growth   0.0% 0.0% 7.5% 40.6% 27.8% -68.9% -100.0% 0.0%   Employees   0 6 6 9 7 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -22.2% -57.1% -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)   0 14,426 18,790 23,613 26,900 19,270 2,476 2,476   Balance sheet change%   0.0% 0.0% 30.2% 25.7% 13.9% -28.4% -87.1% 0.0%   Added value   0.0 1,012.8 -158.0 47.9 3,713.1 1,420.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,517 -1,093 162 -117 -4,758 -871 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 19.1% -9.0% -3.6% 42.9% 32.9% 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 %   0.0% 6.2% -0.8% 2.7% 14.7% 3.7% 0.0% 0.0%   ROI %   0.0% 7.5% -1.0% 4.1% 22.6% 4.9% 0.0% 0.0%   ROE %   0.0% 9.9% -11.2% 6.8% 54.2% 29.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 21.1% 14.5% 12.4% 18.9% 4.9% -45.2% -45.2%   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, %   0.0% 844.0% -5,656.4% 20,762.9% 346.1% 1,040.6% 0.0% 0.0%   Gearing %   0.0% 280.4% 328.0% 340.8% 254.4% 1,599.3% -221.2% -221.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.6% 2.9% 3.2% 7.6% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.5 0.7 0.5 0.3 0.2 0.0 0.0   Current Ratio   0.0 1.0 1.2 1.0 1.1 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 46.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 113.6 1,656.7 167.5 2,505.5 -2,216.9 -2,260.1 -2,260.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 169 -26 5 530 473 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 169 -26 5 534 473 0 0   EBIT / employee   0 132 -67 -25 491 273 0 0   Net earnings / employee   0 91 -54 21 310 293 0 0