Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Errigal 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 2018/12 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% 3.8% 3.8%   Bankruptcy risk   2.2% 0.5% 4.6% 15.2% 10.7% 23.3% 7.2% 7.2%   Credit score (0-100)   67 99 46 12 22 3 34 34   Credit rating   BBB AA BBB BB BB B BBB BBB   Credit limit (kDKK)   0.8 2,440.6 0.0 0.0 0.0 0.0 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   51,974 24,272 2,929 -898 1,277 -1,095 0.0 0.0   EBITDA   10,856 8,488 -1,803 -898 1,277 -1,095 0.0 0.0   EBIT   10,856 8,488 -1,803 -898 1,277 -1,095 0.0 0.0   Pre-tax profit (PTP)   10,785.0 7,843.3 -1,643.9 -525.5 898.8 -476.5 0.0 0.0   Net earnings   8,409.8 6,098.1 -1,858.4 -525.5 898.8 -476.5 0.0 0.0   Pre-tax profit without non-rec. items   10,785 7,843 -1,644 -526 899 -477 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,460 14,558 12,700 12,174 13,073 12,596 12,546 12,546   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,352 23,598 14,782 13,098 14,147 13,587 12,546 12,546   Net Debt   -16,545 -3,324 -3,567 -1,352 -1,516 -51.3 -12,546 -12,546     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   51,974 24,272 2,929 -898 1,277 -1,095 0.0 0.0   Gross profit growth   0.0% -53.3% -87.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   95 38 11 0 0 0 0 0   Employee growth %   0.0% -60.0% -71.1% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,352 23,598 14,782 13,098 14,147 13,587 12,546 12,546   Balance sheet change%   0.0% -36.8% -37.4% -11.4% 8.0% -4.0% -7.7% 0.0%   Added value   10,855.7 8,487.7 -1,803.2 -898.4 1,276.8 -1,095.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 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 (%)   20.9% 35.0% -61.6% 100.0% 100.0% 100.0% 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 %   29.5% 28.2% -7.8% -4.8% 9.4% 16.1% 0.0% 0.0%   ROI %   130.2% 73.6% -10.6% -5.0% 9.8% 17.4% 0.0% 0.0%   ROE %   99.4% 53.0% -13.6% -4.2% 7.1% -3.7% 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 %   22.6% 61.7% 85.9% 92.9% 92.4% 92.7% 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, %   -152.4% -39.2% 197.8% 150.5% -118.7% 4.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.1 2.4 11.0 73.2 45.0 60.7 0.0 0.0   Current Ratio   1.1 2.4 11.0 73.2 45.0 60.7 0.0 0.0   Cash and cash equivalent   16,544.9 3,323.9 3,567.0 1,351.8 1,515.5 51.3 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   3,418.0 12,101.5 13,355.3 12,919.2 13,832.9 13,363.0 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   114 223 -164 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   114 223 -164 0 0 0 0 0   EBIT / employee   114 223 -164 0 0 0 0 0   Net earnings / employee   89 160 -169 0 0 0 0 0