Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENSINGER 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   1.8% 1.7% 1.6% 0.8% 0.9% 1.2% 6.7% 6.6%   Credit score (0-100)   73 75 74 92 89 81 36 36   Credit rating   A A A AA A A BBB BBB   Credit limit (kDKK)   3.8 11.4 14.3 999.4 1,185.7 343.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,543 4,563 4,585 5,380 7,082 5,768 0.0 0.0   EBITDA   28.0 221 269 827 2,339 874 0.0 0.0   EBIT   -580 -410 -378 168 2,159 693 0.0 0.0   Pre-tax profit (PTP)   -513.6 -354.5 -319.3 68.6 2,017.7 482.4 0.0 0.0   Net earnings   -513.6 -354.5 -319.3 1,060.4 3,036.8 -249.2 0.0 0.0   Pre-tax profit without non-rec. items   -514 -355 -319 68.6 2,018 482 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   1,272 1,516 1,374 1,186 1,006 890 0.0 0.0   Shareholders equity total   8,683 8,329 8,010 9,070 12,107 11,858 11,358 11,358   Interest-bearing liabilities   5,239 6,115 6,213 6,915 10,848 7,053 0.0 0.0   Balance sheet total (assets)   17,483 17,515 16,786 19,442 25,979 21,633 11,358 11,358   Net Debt   5,000 4,829 5,565 4,646 7,934 6,370 -11,358 -11,358     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   4,543 4,563 4,585 5,380 7,082 5,768 0.0 0.0   Gross profit growth   -2.3% 0.4% 0.5% 17.3% 31.6% -18.5% -100.0% 0.0%   Employees   8 8 8 8 8 8 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)   17,483 17,515 16,786 19,442 25,979 21,633 11,358 11,358   Balance sheet change%   9.1% 0.2% -4.2% 15.8% 33.6% -16.7% -47.5% 0.0%   Added value   28.0 221.2 268.8 827.4 2,818.4 873.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -209 -817 -1,219 -1,277 -360 -297 -890 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   -12.8% -9.0% -8.3% 3.1% 30.5% 12.0% 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 %   -2.9% -1.9% -1.7% 1.1% 9.6% 3.1% 0.0% 0.0%   ROI %   -3.7% -2.3% -2.0% 1.3% 11.2% 3.5% 0.0% 0.0%   ROE %   -5.7% -4.2% -3.9% 12.4% 28.7% -2.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   49.7% 47.6% 47.7% 46.7% 46.6% 54.8% 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, %   17,860.6% 2,183.4% 2,070.2% 561.5% 339.1% 729.1% 0.0% 0.0%   Gearing %   60.3% 73.4% 77.6% 76.2% 89.6% 59.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.4% 0.5% 2.0% 1.8% 2.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.8 0.9 0.9 1.2 0.9 1.3 0.0 0.0   Current Ratio   1.7 1.7 1.8 1.8 1.8 2.1 0.0 0.0   Cash and cash equivalent   238.8 1,285.7 647.4 2,269.6 2,914.1 683.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   6,121.8 6,201.9 6,618.1 7,883.9 11,100.6 10,967.1 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3 28 34 103 352 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 28 34 103 292 109 0 0   EBIT / employee   -73 -51 -47 21 270 87 0 0   Net earnings / employee   -64 -44 -40 133 380 -31 0 0