Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EASY WRITER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.0% 1.2% 3.3% 1.5% 1.6% 3.0% 9.5% 9.5%   Credit score (0-100)   70 82 54 75 74 56 26 26   Credit rating   A A BBB A A BBB BB BB   Credit limit (kDKK)   0.4 74.8 0.0 20.9 12.1 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 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   566 236 -13 1,609 1,121 -191 -191 -191   Gross profit   559 226 -22.3 1,587 1,105 -208 0.0 0.0   EBITDA   559 226 -22.3 1,587 1,105 -208 0.0 0.0   EBIT   559 226 -22.3 1,587 1,105 -208 0.0 0.0   Pre-tax profit (PTP)   548.8 448.1 149.9 1,718.1 546.0 -24.6 0.0 0.0   Net earnings   548.8 405.0 112.0 1,692.1 545.3 -24.6 0.0 0.0   Pre-tax profit without non-rec. items   549 448 150 1,718 546 -24.6 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   3,240 3,537 3,538 5,117 5,548 5,406 5,159 5,159   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Balance sheet total (assets)   3,258 3,586 3,626 5,180 5,601 5,413 5,159 5,159   Net Debt   -800 -1,262 -2,936 -3,348 -3,997 -3,962 -5,159 -5,159     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   566 236 -13 1,609 1,121 -191 -191 -191   Net sales growth   481.8% -58.3% -105.5% -12,537.1% -30.3% -117.0% 0.0% 0.0%   Gross profit   559 226 -22.3 1,587 1,105 -208 0.0 0.0   Gross profit growth   518.2% -59.5% 0.0% 0.0% -30.3% 0.0% 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)   3,258 3,586 3,626 5,180 5,601 5,413 5,159 5,159   Balance sheet change%   7.4% 10.1% 1.1% 42.9% 8.1% -3.4% -4.7% 0.0%   Added value   558.7 226.5 -22.3 1,586.5 1,105.1 -207.9 0.0 0.0   Added value %   98.7% 96.0% 172.5% 98.6% 98.5% 109.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 -1.0 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 %   98.7% 96.0% 172.5% 98.6% 98.5% 109.1% 0.0% 0.0%   EBIT %   98.7% 96.0% 0.0% 98.6% 98.5% 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 %   97.0% 171.7% -865.4% 105.1% 48.6% 12.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.0% 171.7% -865.4% 105.1% 48.6% 12.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.0% 190.0% -1,158.3% 106.8% 48.7% 12.9% 0.0% 0.0%   ROA %   18.0% 13.2% 4.3% 39.4% 20.6% 1.6% 0.0% 0.0%   ROI %   18.1% 13.3% 4.4% 40.1% 20.8% 1.6% 0.0% 0.0%   ROE %   17.5% 12.0% 3.2% 39.1% 10.2% -0.4% 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 %   99.4% 98.6% 97.6% 98.8% 99.1% 99.9% 100.0% 100.0%   Relative indebtedness %   3.2% 20.9% -679.3% 3.9% 4.7% -3.6% 0.0% 0.0%   Relative net indebtedness %   -138.2% -514.2% 22,014.9% -204.1% -351.7% 2,075.5% 2,706.2% 2,706.2%   Net int. bear. debt to EBITDA, %   -143.2% -557.3% 13,159.5% -211.0% -361.7% 1,906.0% 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% 131,353.0% 12,876.9% 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   44.6 25.7 33.5 53.1 75.7 643.3 0.0 0.0   Current Ratio   44.6 25.7 33.5 53.1 75.7 643.3 0.0 0.0   Cash and cash equivalent   800.1 1,262.0 2,936.4 3,348.2 3,997.5 3,963.3 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)   307.4 233.6 233.6 96.5 134.0 126.9 0.0 0.0   Current assets / Net sales %   142.2% 537.0% -22,728.0% 208.1% 357.5% -2,314.8% -2,706.2% -2,706.2%   Net working capital   60.4 289.4 79.8 195.9 424.4 682.6 0.0 0.0   Net working capital %   10.7% 122.7% -616.9% 12.2% 37.8% -358.1% 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