Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EGE-TVED FISKERI 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% 1.5% 1.5%   Bankruptcy risk   1.6% 1.0% 0.7% 0.7% 0.5% 2.0% 5.8% 5.3%   Credit score (0-100)   76 87 95 94 98 68 40 42   Credit rating   A A AA AA AA A BBB BBB   Credit limit (kDKK)   12.8 378.8 894.4 877.4 1,686.4 2.2 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   2,371 2,072 3,647 2,921 5,665 2,518 0.0 0.0   EBITDA   1,272 1,191 2,820 2,078 3,503 686 0.0 0.0   EBIT   1,207 968 2,038 889 1,852 -1,051 0.0 0.0   Pre-tax profit (PTP)   1,219.7 1,000.9 2,043.4 858.0 1,753.2 -1,027.1 0.0 0.0   Net earnings   950.6 780.7 1,587.6 672.5 1,374.2 -813.1 0.0 0.0   Pre-tax profit without non-rec. items   1,220 1,001 2,043 858 1,753 -1,027 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   285 1,525 6,313 6,104 8,263 7,215 0.0 0.0   Shareholders equity total   6,144 6,709 8,075 8,522 15,300 14,251 13,872 13,872   Interest-bearing liabilities   0.0 426 3,336 180 1,055 169 0.0 0.0   Balance sheet total (assets)   6,726 8,199 12,566 11,063 18,443 16,004 13,872 13,872   Net Debt   -1,642 426 3,336 179 890 -180 -13,752 -13,752     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   2,371 2,072 3,647 2,921 5,665 2,518 0.0 0.0   Gross profit growth   -38.0% -12.6% 76.0% -19.9% 93.9% -55.5% -100.0% 0.0%   Employees   5 4 3 3 6 5 0 0   Employee growth %   25.0% -20.0% -25.0% 0.0% 100.0% -16.7% -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)   6,726 8,199 12,566 11,063 18,443 16,004 13,872 13,872   Balance sheet change%   8.3% 21.9% 53.3% -12.0% 66.7% -13.2% -13.3% 0.0%   Added value   1,272.4 1,191.0 2,820.3 2,078.2 3,041.3 685.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 2,096 3,766 -1,639 268 -3,026 -7,215 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 -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 (%)   50.9% 46.7% 55.9% 30.4% 32.7% -41.8% 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 %   19.0% 13.5% 19.9% 7.5% 12.7% -5.9% 0.0% 0.0%   ROI %   20.8% 14.4% 21.1% 8.4% 14.3% -6.4% 0.0% 0.0%   ROE %   16.5% 12.1% 21.5% 8.1% 11.5% -5.5% 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 %   91.4% 81.8% 64.3% 77.0% 83.0% 89.0% 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, %   -129.0% 35.8% 118.3% 8.6% 25.4% -26.2% 0.0% 0.0%   Gearing %   0.0% 6.4% 41.3% 2.1% 6.9% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26,184.2% 2.7% 1.2% 1.7% 18.4% 2.9% 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   7.3 4.5 0.7 0.8 2.2 3.1 0.0 0.0   Current Ratio   14.0 6.4 1.3 2.2 3.8 6.2 0.0 0.0   Cash and cash equivalent   1,642.0 0.0 0.0 1.3 164.8 348.6 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   5,982.3 4,724.7 1,389.2 2,394.1 7,077.2 6,919.2 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   254 298 940 693 507 137 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   254 298 940 693 584 137 0 0   EBIT / employee   241 242 679 296 309 -210 0 0   Net earnings / employee   190 195 529 224 229 -163 0 0