Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EDC Poul Erik Bech, Frederikssund A/S 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.9% 2.7% 1.9% 2.9% 3.6% 3.3% 14.3% 14.3%   Credit score (0-100)   71 60 69 58 51 55 15 15   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   1.3 0.0 1.8 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   8,478 11,281 9,153 6,075 10,652 14,276 0.0 0.0   EBITDA   3,034 4,744 3,205 1,349 3,955 5,281 0.0 0.0   EBIT   2,361 4,072 2,554 807 3,949 5,279 0.0 0.0   Pre-tax profit (PTP)   2,360.2 4,071.9 2,554.3 807.3 3,948.6 5,321.2 0.0 0.0   Net earnings   1,837.1 3,171.1 1,986.8 627.5 3,076.7 4,145.0 0.0 0.0   Pre-tax profit without non-rec. items   2,360 4,072 2,554 807 3,949 5,321 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   52.4 22.8 14.9 8.8 2.6 0.0 0.0 0.0   Shareholders equity total   3,485 5,056 4,043 2,670 3,747 4,892 292 292   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,853 11,208 7,310 4,067 8,176 11,398 292 292   Net Debt   -1.5 0.0 0.0 0.0 -7,000 0.0 -292 -292     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   8,478 11,281 9,153 6,075 10,652 14,276 0.0 0.0   Gross profit growth   6.4% 33.1% -18.9% -33.6% 75.3% 34.0% -100.0% 0.0%   Employees   8 8 8 8 8 10 0 0   Employee growth %   14.3% 0.0% 0.0% 0.0% 0.0% 25.0% -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)   6,853 11,208 7,310 4,067 8,176 11,398 292 292   Balance sheet change%   -2.2% 63.6% -34.8% -44.4% 101.0% 39.4% -97.4% 0.0%   Added value   3,034.2 4,744.3 3,205.1 1,349.2 4,490.4 5,281.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,315 -1,345 -1,301 -1,084 -12 -5 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   27.8% 36.1% 27.9% 13.3% 37.1% 37.0% 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 %   34.1% 45.1% 27.6% 14.2% 64.5% 54.4% 0.0% 0.0%   ROI %   70.8% 94.0% 55.6% 23.4% 115.8% 117.7% 0.0% 0.0%   ROE %   55.4% 74.3% 43.7% 18.7% 95.9% 96.0% 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 %   52.1% 46.4% 57.0% 67.9% 47.6% 44.2% 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, %   -0.0% 0.0% 0.0% 0.0% -177.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.6 1.7 2.2 3.8 2.1 1.9 0.0 0.0   Current Ratio   1.5 1.6 2.1 3.4 1.9 1.8 0.0 0.0   Cash and cash equivalent   1.5 0.0 0.0 0.0 7,000.0 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   1,595.3 3,895.8 3,443.5 2,812.3 3,891.0 5,036.7 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  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   379 593 401 169 561 528 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   379 593 401 169 494 528 0 0   EBIT / employee   295 509 319 101 494 528 0 0   Net earnings / employee   230 396 248 78 385 414 0 0