Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EEA 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% 1.5% 0.6%   Bankruptcy risk   0.8% 0.6% 0.8% 0.7% 0.9% 0.5% 6.6% 6.7%   Credit score (0-100)   93 98 93 94 90 99 36 36   Credit rating   AA AA AA AA A AAA BBB BBB   Credit limit (kDKK)   32,593.1 41,451.1 37,149.1 44,434.4 35,562.7 45,800.5 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   -1,758 -1,383 -1,728 -1,977 -972 -307 0.0 0.0   EBITDA   -1,758 -1,383 -1,728 -1,977 -972 -307 0.0 0.0   EBIT   -1,758 -1,383 -1,728 -1,977 -972 -307 0.0 0.0   Pre-tax profit (PTP)   -15,260.7 72,731.0 10,893.1 77,470.4 -31,791.6 31,790.9 0.0 0.0   Net earnings   -12,230.3 57,009.6 7,097.3 59,821.5 -25,203.3 24,446.4 0.0 0.0   Pre-tax profit without non-rec. items   -15,261 72,731 10,893 77,470 -31,792 31,791 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   384,035 428,144 425,242 478,063 452,860 458,306 450,106 450,106   Interest-bearing liabilities   460 479 498 5,904 34,087 24,829 0.0 0.0   Balance sheet total (assets)   385,237 441,011 428,462 499,623 487,228 483,512 450,106 450,106   Net Debt   -269,499 -306,935 -164,552 -189,457 -135,778 -141,162 -450,106 -450,106     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   -1,758 -1,383 -1,728 -1,977 -972 -307 0.0 0.0   Gross profit growth   -54.6% 21.3% -24.9% -14.4% 50.8% 68.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   385,237 441,011 428,462 499,623 487,228 483,512 450,106 450,106   Balance sheet change%   -22.7% 14.5% -2.8% 16.6% -2.5% -0.8% -6.9% 0.0%   Added value   -1,757.8 -1,383.3 -1,728.2 -1,976.9 -972.2 -306.6 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   2.4% 17.6% 2.6% 16.7% -1.1% 6.8% 0.0% 0.0%   ROI %   1.2% 17.9% 2.7% 17.1% -1.1% 6.8% 0.0% 0.0%   ROE %   -3.1% 14.0% 1.7% 13.2% -5.4% 5.4% 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 %   99.7% 97.1% 99.2% 95.7% 92.9% 94.8% 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, %   15,331.5% 22,188.7% 9,521.4% 9,583.7% 13,965.8% 46,042.1% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.1% 1.2% 7.5% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   52.0% 18.0% 108.9% 2.8% 132.9% 3.9% 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   282.0 29.1 51.5 9.1 5.5 7.4 0.0 0.0   Current Ratio   282.0 29.1 51.5 9.1 5.5 7.4 0.0 0.0   Cash and cash equivalent   269,959.2 307,413.5 165,049.7 195,360.5 169,865.2 165,990.9 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   81,749.2 61,774.2 438.2 -12,308.1 2,416.4 2,485.1 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 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0