Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EIBYE RÅDGIVNING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.3% 9.5% 7.4% 7.2% 1.8% 0.8% 9.9% 9.9%   Credit score (0-100)   83 27 33 32 71 90 25 25   Credit rating   A BB BBB BBB A AA BB BB   Credit limit (kDKK)   32.6 0.0 0.0 0.0 1.0 218.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,407 3,071 3,119 4,372 4,315 5,288 0.0 0.0   EBITDA   362 3,071 3,119 4,372 280 793 0.0 0.0   EBIT   343 3,071 3,119 4,372 259 775 0.0 0.0   Pre-tax profit (PTP)   329.0 -228.7 -117.2 43.2 177.6 654.6 0.0 0.0   Net earnings   252.0 -228.7 -117.2 43.2 137.6 492.3 0.0 0.0   Pre-tax profit without non-rec. items   329 3,071 3,119 4,372 178 655 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   39.1 0.0 0.0 0.0 49.8 31.6 0.0 0.0   Shareholders equity total   942 713 596 639 777 1,269 1,144 1,144   Interest-bearing liabilities   494 0.0 0.0 0.0 1,496 349 0.0 0.0   Balance sheet total (assets)   2,197 2,392 3,416 3,403 3,300 2,671 1,144 1,144   Net Debt   458 0.0 0.0 0.0 1,496 349 -1,144 -1,144     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,407 3,071 3,119 4,372 4,315 5,288 0.0 0.0   Gross profit growth   0.2% -9.8% 1.6% 40.2% -1.3% 22.5% -100.0% 0.0%   Employees   6 0 0 0 10 11 0 0   Employee growth %   -14.3% -100.0% 0.0% 0.0% 0.0% 10.0% -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)   2,197 2,392 3,416 3,403 3,300 2,671 1,144 1,144   Balance sheet change%   -2.0% 8.9% 42.8% -0.4% -3.0% -19.1% -57.2% 0.0%   Added value   361.8 3,071.1 3,118.9 4,371.8 259.0 793.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14 -39 0 0 29 -37 -32 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   10.1% 100.0% 100.0% 100.0% 6.0% 14.7% 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 %   15.5% 133.8% 107.4% 128.2% 7.7% 26.0% 0.0% 0.0%   ROI %   25.5% 156.4% 107.4% 128.2% 9.0% 37.7% 0.0% 0.0%   ROE %   30.9% -27.6% -17.9% 7.0% 19.4% 48.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   42.9% 100.0% 100.0% 100.0% 23.5% 47.5% 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, %   126.7% 0.0% 0.0% 0.0% 534.7% 44.0% 0.0% 0.0%   Gearing %   52.5% 0.0% 0.0% 0.0% 192.6% 27.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.0% 0.0% 0.0% 10.9% 13.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 0.0 0.0 0.0 1.3 2.1 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.3 2.1 0.0 0.0   Cash and cash equivalent   35.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,001.5 0.0 0.0 0.0 792.1 1,358.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   60 0 0 0 26 72 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   60 0 0 0 28 72 0 0   EBIT / employee   57 0 0 0 26 70 0 0   Net earnings / employee   42 0 0 0 14 45 0 0