Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROMILJØ INDEKLIMA 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.8% 6.6% 17.0% 7.7% 18.9% 30.2% 20.0% 20.0%   Credit score (0-100)   42 38 11 33 7 1 5 5   Credit rating   BBB BBB BB BB B C 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   649 382 68.8 357 50.5 -30.2 0.0 0.0   EBITDA   272 34.0 -276 155 -126 9.7 0.0 0.0   EBIT   142 -95.5 -1,748 147 -134 -41.1 0.0 0.0   Pre-tax profit (PTP)   114.5 -119.7 -1,774.4 139.7 -140.0 -46.7 0.0 0.0   Net earnings   114.5 -119.7 -1,774.4 139.7 -140.0 -46.7 0.0 0.0   Pre-tax profit without non-rec. items   115 -120 -1,774 140 -140 -46.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   54.9 45.3 37.8 30.2 22.7 0.0 0.0 0.0   Shareholders equity total   -511 -631 -2,405 -2,265 -2,405 -2,452 -2,532 -2,532   Interest-bearing liabilities   1,959 2,194 2,441 2,441 2,441 2,441 2,532 2,532   Balance sheet total (assets)   1,657 1,630 108 257 134 9.3 0.0 0.0   Net Debt   1,957 2,179 2,403 2,401 2,367 2,438 2,532 2,532     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   649 382 68.8 357 50.5 -30.2 0.0 0.0   Gross profit growth   0.0% -41.2% -82.0% 418.8% -85.9% 0.0% 0.0% 0.0%   Employees   2 1 1 1 1 0 0 0   Employee growth %   0.0% -50.0% 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)   1,657 1,630 108 257 134 9 0 0   Balance sheet change%   0.0% -1.7% -93.4% 137.1% -48.0% -93.0% -100.0% 0.0%   Added value   272.0 34.0 -275.8 154.7 -125.7 9.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   165 -259 -1,600 -16 -15 -73 0 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 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   21.9% -25.0% -2,540.3% 41.0% -265.2% 135.9% 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 %   7.4% -3.3% -72.2% 5.8% -5.3% -1.6% 0.0% 0.0%   ROI %   8.2% -3.5% -74.3% 6.0% -5.5% -1.7% 0.0% 0.0%   ROE %   6.9% -7.3% -204.2% 76.5% -71.7% -65.4% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -23.6% -27.9% -95.7% -89.8% -94.7% -99.6% -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, %   719.4% 6,404.1% -871.3% 1,552.1% -1,875.0% 25,057.7% 0.0% 0.0%   Gearing %   -383.4% -347.9% -101.5% -107.8% -101.5% -99.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 2.3% 2.3% 0.3% 0.3% 0.2% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   4.2 8.5 0.3 1.1 0.4 0.1 0.0 0.0   Current Ratio   4.4 8.8 0.4 1.3 0.6 0.1 0.0 0.0   Cash and cash equivalent   2.2 14.8 38.6 40.8 74.4 3.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,052.9 1,298.3 -101.4 45.8 -86.6 -110.7 -1,266.1 -1,266.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   136 34 -276 155 -126 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   136 34 -276 155 -126 0 0 0   EBIT / employee   71 -96 -1,748 147 -134 0 0 0   Net earnings / employee   57 -120 -1,774 140 -140 0 0 0