Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EDSLEV 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% 1.0% 1.0%   Bankruptcy risk   5.5% 3.0% 5.2% 7.8% 9.2% 26.2% 16.2% 16.0%   Credit score (0-100)   43 58 42 30 26 2 11 12   Credit rating   BBB BBB BBB BB BB B BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 -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   435 672 558 395 185 51.5 0.0 0.0   EBITDA   -110 103 -31.0 -98.0 -298 -420 0.0 0.0   EBIT   -137 78.0 -52.0 -101 -301 -423 0.0 0.0   Pre-tax profit (PTP)   -111.0 97.0 -30.0 -78.0 -286.0 -409.8 0.0 0.0   Net earnings   -90.0 77.0 -26.0 -57.0 -284.0 -409.8 0.0 0.0   Pre-tax profit without non-rec. items   -111 97.0 -30.0 -78.0 -286 -410 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   15.0 20.0 11.0 8.0 5.0 2.0 0.0 0.0   Shareholders equity total   517 594 568 511 227 -183 -683 -683   Interest-bearing liabilities   53.0 16.0 8.0 17.0 35.0 159 683 683   Balance sheet total (assets)   775 864 915 840 382 47.2 0.0 0.0   Net Debt   37.0 -148 -62.0 -81.0 -19.0 131 683 683     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   435 672 558 395 185 51.5 0.0 0.0   Gross profit growth   -37.2% 54.5% -17.0% -29.2% -53.2% -72.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   775 864 915 840 382 47 0 0   Balance sheet change%   -42.6% 11.5% 5.9% -8.2% -54.5% -87.6% -100.0% 0.0%   Added value   -110.0 103.0 -31.0 -98.0 -298.0 -419.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -54 -36 -42 -6 -6 -6 -2 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -31.5% 11.6% -9.3% -25.6% -162.7% -820.3% 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 %   -10.1% 11.8% -3.3% -8.8% -46.6% -134.0% 0.0% 0.0%   ROI %   -12.8% 16.4% -4.9% -13.9% -72.0% -194.4% 0.0% 0.0%   ROE %   -14.7% 13.9% -4.5% -10.6% -77.0% -298.9% 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 %   66.7% 68.8% 62.1% 60.8% 59.4% -79.5% -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, %   -33.6% -143.7% 200.0% 82.7% 6.4% -31.2% 0.0% 0.0%   Gearing %   10.3% 2.7% 1.4% 3.3% 15.4% -87.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 0.0% 8.3% 8.0% 3.8% 0.0% 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   2.7 3.0 2.5 2.5 2.3 0.1 0.0 0.0   Current Ratio   2.8 3.1 2.6 2.5 2.4 0.2 0.0 0.0   Cash and cash equivalent   16.0 164.0 70.0 98.0 54.0 28.6 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   474.0 562.0 557.0 505.0 222.0 -184.6 -341.3 -341.3   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   -110 103 -31 -98 -298 -420 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -110 103 -31 -98 -298 -420 0 0   EBIT / employee   -137 78 -52 -101 -301 -423 0 0   Net earnings / employee   -90 77 -26 -57 -284 -410 0 0