Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E-BABY A/S 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% 1.5% 5.6%   Bankruptcy risk   5.3% 5.8% 1.3% 1.3% 1.4% 3.9% 11.6% 9.2%   Credit score (0-100)   44 41 80 79 78 49 21 27   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 107.2 103.9 68.4 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   4,991 4,314 4,311 5,878 5,252 3,538 0.0 0.0   EBITDA   908 425 742 1,713 1,002 -405 0.0 0.0   EBIT   908 425 733 1,657 946 -461 0.0 0.0   Pre-tax profit (PTP)   952.8 434.6 741.4 1,662.2 933.3 -483.6 0.0 0.0   Net earnings   742.7 338.0 577.1 1,290.8 726.4 -378.2 0.0 0.0   Pre-tax profit without non-rec. items   953 435 741 1,662 933 -484 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   0.0 0.0 271 215 159 103 0.0 0.0   Shareholders equity total   5,530 5,868 5,445 5,736 5,462 4,084 3,584 3,584   Interest-bearing liabilities   82.7 426 0.0 301 565 487 0.0 0.0   Balance sheet total (assets)   6,905 7,710 7,784 8,052 7,351 6,227 3,584 3,584   Net Debt   -795 81.2 -653 95.1 516 251 -3,584 -3,584     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   4,991 4,314 4,311 5,878 5,252 3,538 0.0 0.0   Gross profit growth   -5.9% -13.6% -0.1% 36.3% -10.7% -32.6% -100.0% 0.0%   Employees   7 7 7 8 8 8 0 0   Employee growth %   0.0% 0.0% 0.0% 14.3% 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)   6,905 7,710 7,784 8,052 7,351 6,227 3,584 3,584   Balance sheet change%   -12.5% 11.6% 1.0% 3.4% -8.7% -15.3% -42.4% 0.0%   Added value   907.7 424.7 742.2 1,713.5 1,001.9 -404.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 262 -112 -112 -112 -103 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 -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 (%)   18.2% 9.8% 17.0% 28.2% 18.0% -13.0% 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 %   12.9% 6.0% 9.6% 21.1% 12.3% -6.8% 0.0% 0.0%   ROI %   16.6% 7.3% 12.4% 28.1% 15.5% -8.7% 0.0% 0.0%   ROE %   13.1% 5.9% 10.2% 23.1% 13.0% -7.9% 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 %   80.1% 76.1% 70.0% 71.2% 74.3% 65.6% 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, %   -87.6% 19.1% -88.0% 5.6% 51.5% -62.0% 0.0% 0.0%   Gearing %   1.5% 7.3% 0.0% 5.2% 10.3% 11.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.5% 0.8% 3.6% 3.8% 4.5% 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   1.1 1.4 0.8 0.8 0.8 0.5 0.0 0.0   Current Ratio   5.0 4.4 3.5 3.7 3.9 2.9 0.0 0.0   Cash and cash equivalent   878.1 344.8 653.0 205.7 48.9 236.0 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   5,530.0 5,943.8 5,348.2 5,740.6 5,360.6 3,981.1 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 2018/12 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   130 61 106 214 125 -51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   130 61 106 214 125 -51 0 0   EBIT / employee   130 61 105 207 118 -58 0 0   Net earnings / employee   106 48 82 161 91 -47 0 0