Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Engko 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.4% 6.6% 8.3% 8.9% 8.9% 11.3% 17.7% 17.5%   Credit score (0-100)   30 36 28 27 27 22 9 9   Credit rating   BB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   969 654 633 364 190 99.9 0.0 0.0   EBITDA   245 34.6 -24.3 67.8 30.6 -78.3 0.0 0.0   EBIT   130 -39.7 -99.5 23.9 -7.6 -117 0.0 0.0   Pre-tax profit (PTP)   101.0 -46.3 -100.3 19.3 -10.3 -118.6 0.0 0.0   Net earnings   76.0 -37.5 -77.9 14.8 -8.0 -92.5 0.0 0.0   Pre-tax profit without non-rec. items   101 -46.3 -100 19.3 -10.3 -119 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   138 23.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   236 198 121 135 127 34.8 -63.0 -63.0   Interest-bearing liabilities   388 0.0 0.0 95.4 10.0 50.4 63.0 63.0   Balance sheet total (assets)   981 494 311 344 223 134 0.0 0.0   Net Debt   388 -314 -50.9 95.3 -59.9 50.4 63.0 63.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   969 654 633 364 190 99.9 0.0 0.0   Gross profit growth   28.2% -32.5% -3.2% -42.6% -47.8% -47.4% -100.0% 0.0%   Employees   2 1 2 1 0 1 0 0   Employee growth %   -4.5% -47.6% 75.0% -61.7% -50.7% 106.1% -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)   981 494 311 344 223 134 0 0   Balance sheet change%   52.5% -49.6% -37.0% 10.4% -35.2% -39.9% -100.0% 0.0%   Added value   245.3 34.6 -24.3 67.8 36.3 -78.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -169 -218 39 -86 -73 -73 -61 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   13.4% -6.1% -15.7% 6.6% -4.0% -116.7% 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 %   16.0% -5.5% -24.4% 7.6% -3.0% -65.1% 0.0% 0.0%   ROI %   22.8% -9.6% -61.6% 14.2% -4.6% -104.4% 0.0% 0.0%   ROE %   38.4% -17.3% -48.9% 11.5% -6.1% -114.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.0% 40.1% 38.7% 39.3% 57.1% 26.0% -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, %   158.2% -909.0% 208.9% 140.5% -195.8% -64.4% 0.0% 0.0%   Gearing %   164.5% 0.0% 0.0% 70.5% 7.9% 145.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 3.1% 0.0% 12.0% 3.5% 8.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.4 0.7 1.0 1.3 0.7 0.0 0.0   Current Ratio   1.0 1.4 0.7 1.0 1.3 0.7 0.0 0.0   Cash and cash equivalent   0.0 314.3 50.9 0.1 69.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   33.7 131.2 -61.7 -5.0 28.1 -26.5 -31.5 -31.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   128 35 -14 101 110 -115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   128 35 -14 101 93 -115 0 0   EBIT / employee   68 -40 -57 36 -23 -171 0 0   Net earnings / employee   40 -37 -45 22 -24 -136 0 0