Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Easypiecy E-learning 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   1.7% 1.5% 1.6% 1.6% 3.7% 5.0% 12.8% 12.8%   Credit score (0-100)   74 78 75 74 51 43 18 18   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   2.1 8.3 6.6 8.8 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   2,272 1,647 2,030 2,746 1,550 1,989 0.0 0.0   EBITDA   1,076 462 461 686 67.1 -132 0.0 0.0   EBIT   996 287 282 516 -110 -310 0.0 0.0   Pre-tax profit (PTP)   981.5 283.2 232.0 531.5 -89.6 -303.1 0.0 0.0   Net earnings   764.1 219.8 179.4 403.8 -26.1 -224.4 0.0 0.0   Pre-tax profit without non-rec. items   982 283 232 531 -89.6 -303 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   13.0 8.7 0.0 48.0 78.8 109 0.0 0.0   Shareholders equity total   1,449 1,569 1,748 1,752 1,476 553 428 428   Interest-bearing liabilities   455 393 9.9 0.0 99.9 0.4 0.0 0.0   Balance sheet total (assets)   3,366 2,726 3,483 3,897 2,132 1,302 428 428   Net Debt   455 218 -770 -1,417 -146 -295 -428 -428     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   2,272 1,647 2,030 2,746 1,550 1,989 0.0 0.0   Gross profit growth   22.9% -27.5% 23.2% 35.3% -43.6% 28.3% -100.0% 0.0%   Employees   2 2 2 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   3,366 2,726 3,483 3,897 2,132 1,302 428 428   Balance sheet change%   29.1% -19.0% 27.8% 11.9% -45.3% -39.0% -67.2% 0.0%   Added value   1,076.4 461.8 460.9 686.4 60.9 -132.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   692 -350 -359 -293 -317 -318 -109 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 -1.0 -2.0 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 (%)   43.8% 17.4% 13.9% 18.8% -7.1% -15.6% 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 %   35.0% 11.0% 10.2% 14.6% -2.9% -17.3% 0.0% 0.0%   ROI %   62.5% 16.0% 15.9% 29.1% -5.0% -27.7% 0.0% 0.0%   ROE %   71.6% 14.6% 10.8% 23.1% -1.6% -22.1% 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 %   43.0% 57.5% 50.2% 44.9% 69.2% 42.5% 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, %   42.2% 47.2% -167.2% -206.4% -217.1% 223.2% 0.0% 0.0%   Gearing %   31.4% 25.1% 0.6% 0.0% 6.8% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 12.5% 42.2% 138.7% 7.3% 10.4% 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   1.4 2.0 1.8 1.7 2.9 1.5 0.0 0.0   Current Ratio   1.4 2.0 1.8 1.7 2.9 1.5 0.0 0.0   Cash and cash equivalent   0.1 175.4 780.3 1,416.6 245.5 295.4 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   769.2 975.7 1,295.3 1,397.3 1,202.8 398.2 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   538 231 230 172 15 -33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   538 231 230 172 17 -33 0 0   EBIT / employee   498 143 141 129 -27 -78 0 0   Net earnings / employee   382 110 90 101 -7 -56 0 0