Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROEYES 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% 0.7% 0.7%   Bankruptcy risk   3.1% 1.3% 0.7% 0.9% 0.5% 0.6% 7.5% 7.5%   Credit score (0-100)   58 81 95 87 98 96 32 32   Credit rating   BBB A AA A AA AA BB BB   Credit limit (kDKK)   0.0 139.6 2,757.6 3,462.6 5,168.2 7,586.1 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   14,370 23,156 28,925 39,064 33,735 52,175 0.0 0.0   EBITDA   3,896 9,010 10,653 20,529 13,601 24,665 0.0 0.0   EBIT   3,484 8,359 9,925 19,962 11,686 20,368 0.0 0.0   Pre-tax profit (PTP)   3,425.8 8,206.8 9,729.3 19,722.5 11,476.1 20,387.2 0.0 0.0   Net earnings   3,425.8 7,352.4 7,573.4 15,380.4 8,900.6 15,969.5 0.0 0.0   Pre-tax profit without non-rec. items   3,426 8,207 9,729 19,723 11,476 20,387 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   579 1,172 4,276 12,995 36,111 35,993 0.0 0.0   Shareholders equity total   -3,224 3,458 11,033 26,414 35,314 51,284 51,147 51,147   Interest-bearing liabilities   7,126 175 7,623 0.0 7,622 230 0.0 0.0   Balance sheet total (assets)   8,019 9,880 30,257 38,797 51,454 63,585 51,147 51,147   Net Debt   5,528 -1,815 -9,342 -21,475 -3,613 -16,169 -51,147 -51,147     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   14,370 23,156 28,925 39,064 33,735 52,175 0.0 0.0   Gross profit growth   -1.0% 61.1% 24.9% 35.1% -13.6% 54.7% -100.0% 0.0%   Employees   14 20 28 28 28 34 0 0   Employee growth %   0.0% 42.9% 40.0% 0.0% 0.0% 21.4% -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)   8,019 9,880 30,257 38,797 51,454 63,585 51,147 51,147   Balance sheet change%   32.3% 23.2% 206.3% 28.2% 32.6% 23.6% -19.6% 0.0%   Added value   3,896.3 9,009.9 10,653.1 20,528.5 12,252.4 24,665.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -673 -57 2,376 8,153 21,200 -4,416 -35,993 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 (%)   24.2% 36.1% 34.3% 51.1% 34.6% 39.0% 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 %   30.8% 79.1% 49.5% 57.8% 25.9% 35.7% 0.0% 0.0%   ROI %   50.0% 148.8% 82.3% 85.8% 33.1% 42.6% 0.0% 0.0%   ROE %   48.7% 128.1% 104.5% 82.1% 28.8% 36.9% 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 %   -29.0% 35.8% 36.7% 68.4% 69.0% 81.1% 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, %   141.9% -20.1% -87.7% -104.6% -26.6% -65.6% 0.0% 0.0%   Gearing %   -221.0% 5.1% 69.1% 0.0% 21.6% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 4.2% 5.0% 6.4% 6.0% 3.9% 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   0.5 0.8 1.1 1.9 0.9 2.3 0.0 0.0   Current Ratio   0.7 1.5 1.4 2.0 1.0 2.3 0.0 0.0   Cash and cash equivalent   1,597.4 1,990.5 16,964.8 21,475.5 11,234.9 16,399.1 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   -3,802.8 2,763.1 7,308.9 12,711.3 -236.5 15,096.4 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   278 450 380 733 438 725 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   278 450 380 733 486 725 0 0   EBIT / employee   249 418 354 713 417 599 0 0   Net earnings / employee   245 368 270 549 318 470 0 0