Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ECCO (DANMARK) 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% 3.6% 3.6%   Bankruptcy risk   29.4% 6.4% 6.5% 6.3% 0.9% 0.8% 7.3% 7.2%   Credit score (0-100)   2 38 37 36 89 89 33 34   Credit rating   C BBB BBB BBB A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2,936.7 3,507.1 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   0.0 50,452 57,860 61,291 82,453 80,121 0.0 0.0   EBITDA   0.0 50,452 57,860 61,291 5,823 4,068 0.0 0.0   EBIT   0.0 50,452 57,860 61,291 5,823 4,068 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 5,997.0 5,530.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 4,641.0 4,223.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 50,452 57,860 61,291 5,997 5,530 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 0.0 0.0 2,087 4,581 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 19,511 23,734 22,735 22,735   Interest-bearing liabilities   0.0 0.0 0.0 0.0 158,592 145,395 0.0 0.0   Balance sheet total (assets)   0.0 33,242 51,950 45,866 182,231 173,363 22,735 22,735   Net Debt   0.0 0.0 0.0 0.0 152,841 141,965 -22,735 -22,735     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   0.0 50,452 57,860 61,291 82,453 80,121 0.0 0.0   Gross profit growth   -100.0% 0.0% 14.7% 5.9% 34.5% -2.8% -100.0% 0.0%   Employees   73 74 103 94 104 97 0 0   Employee growth %   0.0% 1.4% 39.2% -8.7% 10.6% -6.7% -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 33,242 51,950 45,866 182,231 173,363 22,735 22,735   Balance sheet change%   -100.0% 0.0% 56.3% -11.7% 297.3% -4.9% -86.9% 0.0%   Added value   0.0 50,452.0 57,860.0 61,291.0 5,823.0 4,068.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,154 0 0 0 2,530 2,290 -4,820 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 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 (%)   0.0% 100.0% 100.0% 100.0% 7.1% 5.1% 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 %   0.0% 151.8% 135.8% 125.3% 5.5% 4.2% 0.0% 0.0%   ROI %   0.0% 151.8% 135.8% 125.3% 5.6% 4.3% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 47.6% 19.5% 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 %   0.0% 0.0% 0.0% 0.0% 10.7% 13.7% 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, %   0.0% 0.0% 0.0% 0.0% 2,624.8% 3,489.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 812.8% 612.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.3% 1.3% 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   0.0 0.0 0.0 0.0 1.0 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 5,751.0 3,430.0 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   0.0 0.0 0.0 0.0 16,980.0 18,915.0 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   0 682 562 652 56 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 682 562 652 56 42 0 0   EBIT / employee   0 682 562 652 56 42 0 0   Net earnings / employee   0 0 0 0 45 44 0 0