Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELKÆRHUS I 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.7% 1.7% 1.6% 1.3% 1.3% 1.2% 12.5% 12.5%   Credit score (0-100)   75 75 75 79 79 81 19 19   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   9.1 8.6 19.8 105.1 105.9 207.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,833 1,917 1,909 1,980 1,993 2,082 0.0 0.0   EBITDA   1,833 1,917 1,909 1,980 1,993 2,082 0.0 0.0   EBIT   1,400 1,484 1,476 1,547 1,580 1,783 0.0 0.0   Pre-tax profit (PTP)   1,182.1 1,225.0 1,275.6 1,411.6 1,442.7 1,593.6 0.0 0.0   Net earnings   922.1 945.8 987.9 1,098.8 1,127.9 1,199.2 0.0 0.0   Pre-tax profit without non-rec. items   1,182 1,225 1,276 1,412 1,443 1,594 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   23,364 22,932 22,499 22,067 21,652 21,353 0.0 0.0   Shareholders equity total   7,105 7,101 7,079 7,253 7,381 7,580 580 580   Interest-bearing liabilities   22,432 22,036 16,879 14,937 14,436 13,835 0.0 0.0   Balance sheet total (assets)   30,907 30,529 25,331 23,482 23,092 22,643 580 580   Net Debt   22,432 22,036 16,879 14,937 14,303 13,829 -580 -580     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,833 1,917 1,909 1,980 1,993 2,082 0.0 0.0   Gross profit growth   -6.1% 4.6% -0.4% 3.7% 0.7% 4.4% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   30,907 30,529 25,331 23,482 23,092 22,643 580 580   Balance sheet change%   -1.4% -1.2% -17.0% -7.3% -1.7% -1.9% -97.4% 0.0%   Added value   1,832.6 1,917.0 1,908.9 1,979.9 2,012.2 2,081.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -865 -865 -865 -865 -828 -598 -21,353 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   76.4% 77.4% 77.3% 78.2% 79.3% 85.6% 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 %   5.0% 5.4% 5.7% 6.5% 6.9% 8.0% 0.0% 0.0%   ROI %   5.3% 5.4% 5.8% 6.7% 7.1% 8.2% 0.0% 0.0%   ROE %   12.9% 13.3% 13.9% 15.3% 15.4% 16.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   23.0% 23.3% 28.0% 31.0% 32.1% 33.6% 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, %   1,224.1% 1,149.5% 884.2% 754.4% 717.6% 664.3% 0.0% 0.0%   Gearing %   315.7% 310.3% 238.4% 205.9% 195.6% 182.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 1.6% 1.1% 1.1% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.1 1.9 1.6 0.6 0.6 0.5 0.0 0.0   Current Ratio   2.1 1.8 1.5 0.6 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 132.2 6.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,874.9 3,455.8 963.4 -1,101.1 -1,190.7 -1,236.1 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 1,041 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,041 0 0   EBIT / employee   0 0 0 0 0 891 0 0   Net earnings / employee   0 0 0 0 0 600 0 0