Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eyemind 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% 2.3% 2.3%   Bankruptcy risk   14.3% 18.6% 9.9% 9.8% 7.6% 40.5% 18.1% 17.9%   Credit score (0-100)   16 8 25 24 31 0 8 8   Credit rating   BB B BB BB BB C B B   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 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   89.9 -47.8 -4.6 288 1,021 66.6 0.0 0.0   EBITDA   89.9 -47.8 -4.6 -74.7 106 -840 0.0 0.0   EBIT   72.2 -66.1 -27.0 -109 95.2 -846 0.0 0.0   Pre-tax profit (PTP)   63.7 -66.2 -31.1 -114.6 88.6 -846.0 0.0 0.0   Net earnings   57.5 -66.2 -37.6 -114.6 102.3 -660.8 0.0 0.0   Pre-tax profit without non-rec. items   63.7 -66.2 -31.1 -115 88.6 -846 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   25.3 18.6 11.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17.0 -43.0 -80.7 145 247 -414 -754 -754   Interest-bearing liabilities   0.0 0.0 0.0 56.7 59.7 55.8 754 754   Balance sheet total (assets)   126 56.5 27.5 237 409 494 0.0 0.0   Net Debt   -57.4 0.0 -0.0 -89.5 -292 -116 754 754     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   89.9 -47.8 -4.6 288 1,021 66.6 0.0 0.0   Gross profit growth   411.6% 0.0% 90.5% 0.0% 254.0% -93.5% -100.0% 0.0%   Employees   0 0 0 1 2 2 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 100.0% 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)   126 57 28 237 409 494 0 0   Balance sheet change%   46.2% -55.1% -51.3% 763.5% 72.4% 20.8% -100.0% 0.0%   Added value   89.9 -47.8 -4.6 -74.7 129.5 -840.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -36 -37 -45 -45 -22 -11 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 1.0 -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 (%)   80.3% 138.4% 592.8% -37.8% 9.3% -1,269.9% 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 %   57.2% -58.7% -26.0% -63.1% 29.4% -128.4% 0.0% 0.0%   ROI %   250.8% -778.5% 0.0% -108.2% 37.5% -466.6% 0.0% 0.0%   ROE %   111.7% -180.1% -89.6% -133.1% 52.2% -178.2% 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 %   13.5% -43.2% -74.6% 60.9% 60.3% -45.6% -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, %   -63.9% 0.0% 0.0% 119.9% -274.6% 13.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 39.2% 24.2% -13.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   41.6% 0.0% 0.0% 19.7% 11.4% 0.6% 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   0.5 0.1 0.0 1.9 2.5 0.5 0.0 0.0   Current Ratio   0.5 0.1 0.0 1.9 2.5 0.5 0.0 0.0   Cash and cash equivalent   57.4 0.0 0.0 146.2 351.5 172.0 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   -51.3 -93.0 -108.2 87.3 236.4 -420.7 -376.9 -376.9   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   0 0 0 -75 65 -420 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -75 53 -420 0 0   EBIT / employee   0 0 0 -109 48 -423 0 0   Net earnings / employee   0 0 0 -115 51 -330 0 0