Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

e-Boks Group 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 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% 1.1% 1.1%   Bankruptcy risk   0.0% 29.4% 17.4% 0.8% 0.5% 0.6% 4.3% 4.0%   Credit score (0-100)   0 2 9 92 98 96 48 49   Credit rating   N/A C B AA AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 20,276.2 15,498.0 16,326.8 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 0.0 -10.0 13,128 26,453 22,868 0.0 0.0   EBITDA   0.0 0.0 -10.0 -5,205 5,104 5,111 0.0 0.0   EBIT   0.0 0.0 -10.0 -10,730 -4,368 -4,390 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -10.0 44,291.0 10,247.0 11,334.0 0.0 0.0   Net earnings   0.0 0.0 -8.0 46,770.0 11,229.0 13,535.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -10.0 44,291 10,247 11,334 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 0.0 0.0 942 662 551 0.0 0.0   Shareholders equity total   0.0 40.0 32.0 184,958 146,187 159,633 158,722 158,722   Interest-bearing liabilities   0.0 0.0 0.0 239,139 211,821 144,676 0.0 0.0   Balance sheet total (assets)   0.0 40.0 42.0 429,920 364,989 312,614 158,722 158,722   Net Debt   0.0 0.0 0.0 135,543 194,843 127,590 -90,548 -90,548     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 0.0 -10.0 13,128 26,453 22,868 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 101.5% -13.6% -100.0% 0.0%   Employees   0 0 0 19 19 15 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -21.1% -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 40 42 429,920 364,989 312,614 158,722 158,722   Balance sheet change%   0.0% 0.0% 5.0% 1,023,519.0% -15.1% -14.3% -49.2% 0.0%   Added value   0.0 0.0 -10.0 -5,205.0 1,157.0 5,111.0 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 81,975 -18,944 -18,804 -551 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 -4.0 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% 0.0% 100.0% -81.7% -16.5% -19.2% 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% 0.0% -24.4% 20.9% 3.3% 5.6% 0.0% 0.0%   ROI %   0.0% 0.0% -27.8% 21.1% 3.3% 5.7% 0.0% 0.0%   ROE %   0.0% 0.0% -22.2% 50.6% 6.8% 8.9% 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 %   0.0% 100.0% 76.2% 43.0% 40.1% 51.1% 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, %   0.0% 0.0% 0.0% -2,604.1% 3,817.5% 2,496.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 129.3% 144.9% 90.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.5% 1.2% 4.2% 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 0.0 4.2 0.5 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 4.2 0.5 0.3 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 103,596.0 16,978.0 17,086.0 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 40.0 32.0 -109,972.0 -155,918.0 -90,265.0 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 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 0 0 -274 61 341 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -274 269 341 0 0   EBIT / employee   0 0 0 -565 -230 -293 0 0   Net earnings / employee   0 0 0 2,462 591 902 0 0