Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

e-Boks Group A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 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% 0.0% 18.8% 0.4% 0.4% 0.5% 6.8% 6.8%   Credit score (0-100)   0 0 7 100 100 98 35 35   Credit rating   N/A N/A B AAA AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 29.2 22.9 23.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 242 210 187 187 187   Gross profit   0.0 0.0 -0.0 111 116 137 0.0 0.0   EBITDA   0.0 0.0 -0.0 42.5 38.1 67.6 0.0 0.0   EBIT   0.0 0.0 -0.0 33.9 17.3 15.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -0.0 33.0 14.8 16.8 0.0 0.0   Net earnings   0.0 0.0 -0.0 46.8 11.2 13.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -0.0 33.0 14.8 16.8 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 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 0.9 0.7 0.6 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 185 146 160 159 159   Interest-bearing liabilities   0.0 0.0 0.0 147 163 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 405 384 326 159 159   Net Debt   0.0 0.0 0.0 4.2 60.0 -77.8 -159 -159     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 242 210 187 187 187   Net sales growth   0.0% 0.0% 0.0% 0.0% -13.4% -11.0% 0.0% 0.0%   Gross profit   0.0 0.0 -0.0 111 116 137 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 4.9% 17.7% -100.0% 0.0%   Employees   0 0 0 86 81 76 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -5.8% -6.2% -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 0 0 405 384 326 159 159   Balance sheet change%   0.0% 0.0% 0.0% 963,385.7% -5.0% -15.2% -51.3% 0.0%   Added value   0.0 0.0 -0.0 42.5 25.9 67.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 17.6% 12.3% 36.2% 0.0% 0.0%   Investments   0 0 0 198 1 -80 -200 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 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% 17.6% 18.1% 36.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 14.0% 8.2% 8.4% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 30.6% 14.9% 11.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 19.3% 5.3% 7.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 22.8% 15.2% 35.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 13.6% 7.1% 9.0% 0.0% 0.0%   ROA %   0.0% 0.0% -23.8% 17.1% 4.6% 5.1% 0.0% 0.0%   ROI %   0.0% 0.0% -31.3% 19.2% 5.1% 6.7% 0.0% 0.0%   ROE %   0.0% 0.0% -25.0% 50.6% 6.8% 8.9% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 76.2% 45.7% 38.1% 49.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 78.2% 96.5% 68.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 19.5% 47.6% 26.5% -85.0% -85.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 10.0% 157.7% -115.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 79.3% 111.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.3% 2.1% 1.6% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 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 4.0 3.0 1.0 0.0 0.0   Current Ratio   0.0 0.0 4.2 4.0 3.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 142.5 102.6 77.8 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 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 69.8 62.1 65.2 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 365.0 380.6 360.8 347.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 81.1% 73.6% 66.4% 85.0% 85.0%   Net working capital   0.0 0.0 0.0 147.7 102.6 -3.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 60.9% 48.9% -1.7% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 3 3 2 0 0   Added value / employee   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 1 0 0 0 0