Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EDU Tests & Exams 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 N/A 2019 N/A 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% 2.0% 2.0%   Bankruptcy risk   0.0% 0.0% 6.0% 6.5% 12.4% 11.8% 17.2% 17.2%   Credit score (0-100)   0 0 38 35 18 19 10 10   Credit rating   N/A N/A BBB BBB BB BB BB BB   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 N/A 2019 N/A 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   0.0 0.0 538 1,742 236 1,454 0.0 0.0   EBITDA   0.0 0.0 120 129 -748 114 0.0 0.0   EBIT   0.0 0.0 99.3 29.5 -904 -20.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 98.3 12.1 -934.3 -66.8 0.0 0.0   Net earnings   0.0 0.0 75.5 9.2 -728.7 -52.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 98.3 12.1 -934 -66.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 166 346 191 55.9 0.0 0.0   Shareholders equity total   0.0 0.0 116 125 -604 -656 -696 -696   Interest-bearing liabilities   0.0 0.0 123 322 1,432 1,102 696 696   Balance sheet total (assets)   0.0 0.0 545 851 1,313 1,092 0.0 0.0   Net Debt   0.0 0.0 -216 -143 643 301 696 696     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 538 1,742 236 1,454 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 224.1% -86.5% 517.1% -100.0% 0.0%   Employees   0 0 2 3 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% -33.3% 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)   0 0 545 851 1,313 1,092 0 0   Balance sheet change%   0.0% 0.0% 0.0% 56.1% 54.4% -16.8% -100.0% 0.0%   Added value   0.0 0.0 120.1 129.0 -804.3 113.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 146 80 -311 -269 -56 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 18.5% 1.7% -383.7% -1.4% 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 %   0.0% 0.0% 18.2% 4.8% -65.2% -0.8% 0.0% 0.0%   ROI %   0.0% 0.0% 38.0% 9.2% -94.7% -1.2% 0.0% 0.0%   ROE %   0.0% 0.0% 65.4% 7.6% -101.4% -4.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 21.2% 14.7% -36.4% -44.6% -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, %   0.0% 0.0% -179.7% -110.7% -85.9% 264.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 106.3% 258.1% -237.0% -167.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.7% 9.7% 3.7% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.9 0.7 0.7 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.7 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 338.7 464.7 788.5 800.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -28.1 -195.5 -832.8 -750.3 -348.1 -348.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 60 43 -402 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 60 43 -374 57 0 0   EBIT / employee   0 0 50 10 -452 -10 0 0   Net earnings / employee   0 0 38 3 -364 -26 0 0