Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROSCANIA 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   0.8% 0.9% 1.8% 1.4% 0.9% 0.8% 7.8% 7.8%   Credit score (0-100)   94 91 72 78 88 91 31 31   Credit rating   AA A A A A AA BB BB   Credit limit (kDKK)   2,450.7 2,195.7 15.2 202.9 1,467.8 2,105.1 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   1,969 885 -1,998 194 964 1,693 0.0 0.0   EBITDA   1,966 849 -2,034 158 928 1,657 0.0 0.0   EBIT   1,608 482 -2,446 -223 421 1,120 0.0 0.0   Pre-tax profit (PTP)   1,641.1 515.9 -2,398.2 -161.0 506.9 1,232.9 0.0 0.0   Net earnings   1,216.5 402.4 -1,944.0 -178.0 315.1 888.9 0.0 0.0   Pre-tax profit without non-rec. items   1,641 516 -2,398 -161 507 1,233 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   14,901 14,658 14,924 16,124 15,617 15,710 0.0 0.0   Shareholders equity total   23,196 23,598 21,654 21,476 21,791 22,680 21,740 21,740   Interest-bearing liabilities   3.0 3.0 3.0 3.0 0.0 1.2 0.0 0.0   Balance sheet total (assets)   25,985 25,248 22,825 23,382 24,278 25,681 21,740 21,740   Net Debt   -8,012 -8,367 -3,804 -1,356 -991 -3,029 -21,740 -21,740     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   1,969 885 -1,998 194 964 1,693 0.0 0.0   Gross profit growth   134.5% -55.0% 0.0% 0.0% 396.7% 75.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,985 25,248 22,825 23,382 24,278 25,681 21,740 21,740   Balance sheet change%   11.4% -2.8% -9.6% 2.4% 3.8% 5.8% -15.3% 0.0%   Added value   1,965.5 849.2 -2,033.9 158.2 801.9 1,657.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -714 -610 -146 819 -1,014 -443 -15,710 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 -1.0 -2.0 1.0 2.0 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 (%)   81.7% 54.5% 122.4% -114.6% 43.7% 66.2% 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 %   6.8% 2.1% -9.8% -0.6% 2.2% 4.9% 0.0% 0.0%   ROI %   7.4% 2.3% -10.5% -0.7% 2.4% 5.5% 0.0% 0.0%   ROE %   5.4% 1.7% -8.6% -0.8% 1.5% 4.0% 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 %   89.3% 93.5% 94.9% 91.9% 89.8% 88.3% 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, %   -407.6% -985.3% 187.0% -857.2% -106.8% -182.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,783.1% 846.2% 1,035.0% 623.5% 753.5% 5.6% 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   5.1 19.6 29.7 10.7 5.3 6.9 0.0 0.0   Current Ratio   5.1 19.6 29.7 10.7 5.3 6.9 0.0 0.0   Cash and cash equivalent   8,014.7 8,370.0 3,807.4 1,358.9 991.1 3,030.3 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   8,826.3 9,919.1 7,461.2 6,367.7 6,771.8 8,229.8 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0