Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eshöj 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   10.1% 5.5% 8.0% 12.7% 4.8% 6.8% 17.4% 17.4%   Credit score (0-100)   26 42 32 18 43 35 8 9   Credit rating   BB BBB BB BB BBB BBB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   82.5 423 623 723 965 1,115 0.0 0.0   EBITDA   82.5 208 21.9 -23.0 172 269 0.0 0.0   EBIT   81.5 198 4.9 -90.4 147 98.3 0.0 0.0   Pre-tax profit (PTP)   64.6 180.2 -11.1 -110.0 103.2 19.0 0.0 0.0   Net earnings   64.6 171.1 -8.6 -85.8 80.5 14.6 0.0 0.0   Pre-tax profit without non-rec. items   64.6 180 -11.1 -110 103 19.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   50.5 63.8 66.6 593 492 1,412 0.0 0.0   Shareholders equity total   -95.5 75.6 67.0 -18.8 61.7 76.3 26.3 26.3   Interest-bearing liabilities   0.0 0.0 0.0 36.3 57.0 168 0.0 0.0   Balance sheet total (assets)   584 1,084 938 1,173 1,268 1,980 26.3 26.3   Net Debt   -298 -502 -487 -230 -107 84.5 -26.3 -26.3     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   82.5 423 623 723 965 1,115 0.0 0.0   Gross profit growth   773.1% 412.6% 47.4% 15.9% 33.6% 15.5% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   -100.0% 0.0% 100.0% 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)   584 1,084 938 1,173 1,268 1,980 26 26   Balance sheet change%   39.2% 85.5% -13.4% 25.0% 8.1% 56.1% -98.7% 0.0%   Added value   82.5 208.4 21.9 -23.0 214.1 268.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   50 3 -14 459 -127 750 -1,412 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   98.8% 46.8% 0.8% -12.5% 15.2% 8.8% 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% 22.4% 0.5% -8.5% 11.9% 6.0% 0.0% 0.0%   ROI %   0.0% 498.4% 6.6% -35.6% 31.2% 11.2% 0.0% 0.0%   ROE %   12.9% 51.9% -12.1% -13.8% 13.0% 21.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -14.0% 7.4% 7.1% -1.6% 4.9% 3.9% 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, %   -361.9% -240.9% -2,221.6% 1,002.4% -62.3% 31.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -192.5% 92.4% 220.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 108.2% 93.1% 69.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.6 0.9 0.9 0.5 0.7 0.5 0.0 0.0   Current Ratio   0.8 1.0 1.0 0.7 0.9 0.6 0.0 0.0   Cash and cash equivalent   298.4 502.0 487.5 266.4 163.9 83.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -146.0 15.5 1.7 -209.1 -47.5 -353.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 208 11 -11 107 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 208 11 -11 86 134 0 0   EBIT / employee   0 198 2 -45 73 49 0 0   Net earnings / employee   0 171 -4 -43 40 7 0 0