Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RÅDGIVENDE INGENIØRFIRMA ERIK TONSBERG 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 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   4.1% 3.6% 3.8% 2.8% 5.9% 0.0% 15.5% 15.5%   Credit score (0-100)   51 54 52 59 38 0 11 13   Credit rating   BBB BBB BBB BBB BBB N/A 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   611 543 432 630 398 0.0 0.0 0.0   EBITDA   326 144 94.5 242 26.6 0.0 0.0 0.0   EBIT   293 109 54.6 202 -15.3 0.0 0.0 0.0   Pre-tax profit (PTP)   278.6 87.3 37.7 191.0 -36.4 0.0 0.0 0.0   Net earnings   217.2 65.8 29.0 148.6 -28.9 0.0 0.0 0.0   Pre-tax profit without non-rec. items   279 87.3 37.7 191 -36.4 0.0 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 N/A 2023e N/A 2024e N/A Tangible assets total   254 345 305 265 373 0.0 0.0 0.0   Shareholders equity total   368 328 249 398 369 0.0 0.0 0.0   Interest-bearing liabilities   0.0 196 300 281 311 0.0 0.0 0.0   Balance sheet total (assets)   880 895 805 995 898 0.0 0.0 0.0   Net Debt   -369 -72.3 -119 -120 -198 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   611 543 432 630 398 0.0 0.0 0.0   Gross profit growth   17.5% -11.2% -20.5% 46.0% -36.8% -100.0% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   880 895 805 995 898 0 0 0   Balance sheet change%   19.7% 1.7% -10.1% 23.7% -9.8% -100.0% 0.0% 0.0%   Added value   326.3 144.0 94.5 241.6 24.5 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 56 -80 -79 66 -373 0 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 5.0 -1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   48.0% 20.1% 12.6% 32.0% -3.8% 0.0% 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 %   36.4% 12.4% 6.4% 22.9% -1.6% 0.0% 0.0% 0.0%   ROI %   90.4% 23.0% 9.7% 32.4% -2.2% 0.0% 0.0% 0.0%   ROE %   73.1% 18.9% 10.1% 45.9% -7.5% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   41.9% 36.7% 31.0% 40.0% 41.1% 0.0% 0.0% 0.0%   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, %   -113.0% -50.2% -125.6% -49.7% -743.3% 0.0% 0.0% 0.0%   Gearing %   0.0% 59.8% 120.2% 70.5% 84.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 23.3% 6.8% 5.0% 7.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   1.3 1.5 1.0 1.3 1.0 0.0 0.0 0.0   Current Ratio   1.3 1.5 1.0 1.3 1.0 0.0 0.0 0.0   Cash and cash equivalent   368.9 268.6 418.3 400.8 508.9 0.0 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 N/A 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   139.6 184.8 7.6 148.0 2.5 0.0 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 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   326 144 95 242 24 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   326 144 95 242 27 0 0 0   EBIT / employee   293 109 55 202 -15 0 0 0   Net earnings / employee   217 66 29 149 -29 0 0 0