Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EzyAcnt 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  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% 7.2% 7.2%   Bankruptcy risk   9.1% 8.6% 24.4% 9.8% 12.0% 12.6% 18.0% 18.0%   Credit score (0-100)   28 30 3 24 19 18 8 8   Credit rating   BB BB B BB BB BB 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)  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   750 580 144 378 303 455 0.0 0.0   EBITDA   135 -111 -599 101 200 49.1 0.0 0.0   EBIT   135 -111 -599 101 200 49.1 0.0 0.0   Pre-tax profit (PTP)   135.4 -111.4 -610.3 97.6 190.7 48.4 0.0 0.0   Net earnings   102.9 -87.0 -477.1 75.4 145.1 10.9 0.0 0.0   Pre-tax profit without non-rec. items   135 -111 -610 97.6 191 48.4 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   68.2 -18.8 -496 -420 -275 -264 -314 -314   Interest-bearing liabilities   16.8 127 401 449 297 206 314 314   Balance sheet total (assets)   256 277 278 258 189 110 0.0 0.0   Net Debt   -86.1 31.5 378 429 294 195 314 314     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   750 580 144 378 303 455 0.0 0.0   Gross profit growth   773.6% -22.6% -75.2% 162.7% -19.8% 50.4% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   100.0% 0.0% 0.0% -50.0% 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)   256 277 278 258 189 110 0 0   Balance sheet change%   368.0% 8.4% 0.2% -7.2% -26.7% -41.9% -100.0% 0.0%   Added value   135.4 -111.4 -598.6 100.7 200.3 49.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 2.0 3.0 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 (%)   18.1% -19.2% -416.4% 26.7% 66.2% 10.8% 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 %   78.4% -40.0% -111.9% 13.9% 35.2% 11.7% 0.0% 0.0%   ROI %   223.0% -97.1% -224.0% 23.5% 53.9% 19.6% 0.0% 0.0%   ROE %   167.4% -50.3% -171.8% 28.1% 64.9% 7.3% 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 %   26.6% -6.3% -64.1% -62.0% -59.3% -70.6% -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, %   -63.6% -28.2% -63.1% 426.0% 146.9% 396.4% 0.0% 0.0%   Gearing %   24.7% -674.9% -80.8% -106.7% -107.7% -77.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 4.5% 0.7% 2.7% 0.3% 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   1.3 0.4 0.3 0.3 0.2 0.1 0.0 0.0   Current Ratio   1.3 0.9 0.3 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   103.0 95.5 22.9 19.8 2.4 11.2 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   46.2 -34.8 -518.4 -449.7 -304.5 -293.6 -157.2 -157.2   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   68 -56 -299 101 200 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 -56 -299 101 200 49 0 0   EBIT / employee   68 -56 -299 101 200 49 0 0   Net earnings / employee   51 -43 -239 75 145 11 0 0