Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FIRE ELJO HOLDING 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% 0.3% 0.3%   Bankruptcy risk   1.1% 1.0% 0.8% 0.8% 1.2% 1.0% 9.3% 9.3%   Credit score (0-100)   86 87 91 91 82 84 27 27   Credit rating   A A AA AA A A BB BB   Credit limit (kDKK)   283.0 342.6 631.6 682.8 176.2 372.3 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   582 545 601 573 379 468 0.0 0.0   EBITDA   582 394 450 273 81.3 317 0.0 0.0   EBIT   582 394 450 273 81.3 317 0.0 0.0   Pre-tax profit (PTP)   1,951.5 793.4 1,281.4 1,065.8 315.0 250.7 0.0 0.0   Net earnings   1,829.4 714.9 1,189.0 1,015.3 306.0 185.0 0.0 0.0   Pre-tax profit without non-rec. items   1,952 793 1,281 1,066 315 251 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   6,200 6,200 6,200 6,200 6,200 6,200 0.0 0.0   Shareholders equity total   6,291 5,926 6,695 7,261 6,817 6,642 5,555 5,555   Interest-bearing liabilities   3,176 2,922 2,146 1,852 1,247 1,001 0.0 0.0   Balance sheet total (assets)   10,640 9,945 10,132 10,278 9,317 9,000 5,555 5,555   Net Debt   1,921 1,949 675 604 645 282 -5,555 -5,555     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   582 545 601 573 379 468 0.0 0.0   Gross profit growth   -2.8% -6.3% 10.3% -4.6% -34.0% 23.5% -100.0% 0.0%   Employees   0 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   10,640 9,945 10,132 10,278 9,317 9,000 5,555 5,555   Balance sheet change%   6.9% -6.5% 1.9% 1.4% -9.3% -3.4% -38.3% 0.0%   Added value   581.8 394.5 450.3 273.0 81.3 317.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -1,149 2,298 -1,149 0 -6,200 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 5.0 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 (%)   100.0% 72.4% 74.9% 47.6% 21.5% 67.9% 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 %   20.0% 8.6% 13.5% 11.1% 3.8% 3.1% 0.0% 0.0%   ROI %   20.8% 9.0% 14.0% 11.4% 3.8% 3.2% 0.0% 0.0%   ROE %   31.0% 11.7% 18.8% 14.5% 4.3% 2.7% 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 %   60.5% 60.9% 66.1% 70.6% 73.2% 73.8% 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, %   330.2% 494.1% 149.9% 221.3% 793.7% 88.9% 0.0% 0.0%   Gearing %   50.5% 49.3% 32.1% 25.5% 18.3% 15.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.0% 3.1% 3.5% 3.4% 3.1% 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   2.6 2.1 3.9 5.0 3.2 3.0 0.0 0.0   Current Ratio   1.8 1.5 3.9 5.0 3.2 3.0 0.0 0.0   Cash and cash equivalent   1,254.9 972.4 1,470.9 1,247.4 601.6 718.7 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   685.6 391.4 1,787.6 1,724.4 874.5 881.5 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   0 131 150 91 27 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 131 150 91 27 106 0 0   EBIT / employee   0 131 150 91 27 106 0 0   Net earnings / employee   0 238 396 338 102 62 0 0