Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

eDATA 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   2.1% 1.7% 1.3% 1.1% 1.7% 1.7% 11.8% 11.6%   Credit score (0-100)   70 75 82 84 73 71 19 20   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.3 4.8 73.3 262.6 11.5 4.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   292 309 526 549 452 307 0.0 0.0   EBITDA   292 309 526 494 452 307 0.0 0.0   EBIT   292 309 143 494 452 307 0.0 0.0   Pre-tax profit (PTP)   1,498.6 2,050.3 807.8 2,191.2 5,998.8 -2,631.9 0.0 0.0   Net earnings   1,432.2 1,976.6 782.4 1,792.8 5,893.5 -2,622.0 0.0 0.0   Pre-tax profit without non-rec. items   1,499 2,050 139 674 507 210 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,671 4,247 4,644 7,237 10,454 5,332 2,686 2,686   Interest-bearing liabilities   37.5 37.5 37.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,359 6,487 7,338 11,114 19,234 14,049 2,686 2,686   Net Debt   -1,219 -1,294 -1,480 -1,721 -2,977 -29.3 -2,686 -2,686     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   292 309 526 549 452 307 0.0 0.0   Gross profit growth   0.0% 6.0% 70.1% 4.4% -17.8% -32.1% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   6,359 6,487 7,338 11,114 19,234 14,049 2,686 2,686   Balance sheet change%   0.0% 2.0% 13.1% 51.4% 73.1% -27.0% -80.9% 0.0%   Added value   291.9 309.5 526.5 494.3 451.7 306.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   384 0 -768 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 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   100.0% 100.0% 27.1% 90.0% 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 %   23.6% 31.9% 2.1% 7.4% 3.6% 1.8% 0.0% 0.0%   ROI %   52.4% 56.2% 3.1% 11.3% 6.2% 2.5% 0.0% 0.0%   ROE %   53.6% 57.1% 17.6% 30.2% 66.6% -33.2% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   42.0% 65.5% 63.3% 65.1% 54.3% 38.0% 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, %   -417.4% -418.2% -281.2% -348.2% -659.1% -9.6% 0.0% 0.0%   Gearing %   1.4% 0.9% 0.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 10.0% 29.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.8 1.0 1.1 0.9 0.6 48.1 0.0 0.0   Current Ratio   0.8 1.0 1.1 0.9 0.6 48.1 0.0 0.0   Cash and cash equivalent   1,256.0 1,331.6 1,517.8 1,721.3 2,977.3 29.3 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   -700.8 16.2 328.2 -274.9 -3,616.9 2,638.4 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 526 494 452 307 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 526 494 452 307 0 0   EBIT / employee   0 0 143 494 452 307 0 0   Net earnings / employee   0 0 782 1,793 5,894 -2,622 0 0