Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E 3 TRANSPORT 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 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% 5.7% 5.7%   Bankruptcy risk   1.6% 0.7% 1.0% 0.6% 0.7% 0.9% 9.1% 8.9%   Credit score (0-100)   76 94 86 96 95 87 27 28   Credit rating   A AA A AA AA A BB BB   Credit limit (kDKK)   17.7 1,209.1 679.8 1,354.8 1,448.8 479.1 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   0 0 0 0 0 0 0 0   Gross profit   5,538 4,492 2,594 4,240 4,570 4,031 0.0 0.0   EBITDA   5,414 4,444 2,506 4,198 4,570 4,031 0.0 0.0   EBIT   3,269 2,302 526 2,054 1,354 1,087 0.0 0.0   Pre-tax profit (PTP)   4,055.6 2,241.2 508.5 2,073.2 1,366.9 1,158.6 0.0 0.0   Net earnings   3,163.3 1,747.8 396.5 1,617.1 1,066.0 903.7 0.0 0.0   Pre-tax profit without non-rec. items   4,056 2,241 509 2,073 1,367 1,159 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   14,169 11,332 8,954 10,423 10,418 15,817 0.0 0.0   Shareholders equity total   8,425 10,173 10,570 12,187 13,253 5,156 4,956 4,956   Interest-bearing liabilities   8,184 2,305 827 894 0.0 3,929 0.0 0.0   Balance sheet total (assets)   37,367 14,302 13,254 19,389 21,845 23,802 4,956 4,956   Net Debt   8,153 -504 -731 211 -1,892 3,388 -4,956 -4,956     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   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   5,538 4,492 2,594 4,240 4,570 4,031 0.0 0.0   Gross profit growth   3.6% -18.9% -42.2% 63.4% 7.8% -11.8% -100.0% 0.0%   Employees   1 0 0 0 1 1 0 0   Employee growth %   0.0% -100.0% 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)   37,367 14,302 13,254 19,389 21,845 23,802 4,956 4,956   Balance sheet change%   248.2% -61.7% -7.3% 46.3% 12.7% 9.0% -79.2% 0.0%   Added value   5,414.3 4,444.0 2,506.4 4,197.9 3,497.7 4,030.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,499 -4,979 -4,359 -675 -3,222 2,455 -15,817 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   59.0% 51.2% 20.3% 48.4% 29.6% 27.0% 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 %   17.6% 9.4% 3.9% 12.8% 7.0% 5.7% 0.0% 0.0%   ROI %   21.4% 11.0% 4.2% 14.0% 7.9% 6.6% 0.0% 0.0%   ROE %   46.2% 18.8% 3.8% 14.2% 8.4% 9.8% 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 %   22.5% 71.1% 79.7% 62.9% 60.7% 21.7% 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, %   150.6% -11.3% -29.2% 5.0% -41.4% 84.1% 0.0% 0.0%   Gearing %   97.1% 22.7% 7.8% 7.3% 0.0% 76.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.5% 1.7% 2.6% 18.0% 7.4% 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   1.6 0.9 2.3 3.4 4.9 1.0 0.0 0.0   Current Ratio   1.6 0.9 2.3 3.5 5.0 1.0 0.0 0.0   Cash and cash equivalent   31.9 2,809.5 1,558.1 682.2 1,891.6 541.0 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)   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   8,426.9 -281.3 2,426.1 6,396.6 9,157.4 247.4 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   5,414 0 0 0 3,498 4,031 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,414 0 0 0 4,570 4,031 0 0   EBIT / employee   3,269 0 0 0 1,354 1,087 0 0   Net earnings / employee   3,163 0 0 0 1,066 904 0 0