Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EINSTEIN 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2% 2.2%   Bankruptcy risk   7.1% 2.4% 2.4% 3.7% 5.5% 3.0% 7.0% 6.9%   Credit score (0-100)   35 64 64 50 41 56 34 35   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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 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   0 0 0 0 0 0 0 0   Gross profit   1,074 1,252 1,167 1,296 995 1,036 0.0 0.0   EBITDA   104 326 208 120 31.6 78.4 0.0 0.0   EBIT   61.4 279 161 59.9 15.3 78.4 0.0 0.0   Pre-tax profit (PTP)   51.0 254.5 134.0 46.8 -1.0 38.8 0.0 0.0   Net earnings   41.1 185.3 106.6 30.2 -1.0 33.3 0.0 0.0   Pre-tax profit without non-rec. items   51.0 255 134 46.8 -1.0 38.8 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   201 148 101 40.8 0.0 0.0 0.0 0.0   Shareholders equity total   444 620 727 757 756 789 664 664   Interest-bearing liabilities   0.3 8.3 0.0 10.1 5.5 122 0.0 0.0   Balance sheet total (assets)   1,552 1,575 1,676 1,659 1,549 1,673 664 664   Net Debt   -129 -198 -155 -133 -57.0 -51.4 -367 -367     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   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   1,074 1,252 1,167 1,296 995 1,036 0.0 0.0   Gross profit growth   44.2% 16.5% -6.8% 11.0% -23.2% 4.1% -100.0% 0.0%   Employees   0 0 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% 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)   1,552 1,575 1,676 1,659 1,549 1,673 664 664   Balance sheet change%   9.8% 1.5% 6.4% -1.0% -6.6% 8.0% -60.3% 0.0%   Added value   104.2 325.8 207.8 120.0 75.4 78.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -86 -100 -94 -120 -57 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   5.7% 22.3% 13.8% 4.6% 1.5% 7.6% 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 %   4.1% 17.8% 9.9% 3.7% 1.0% 4.9% 0.0% 0.0%   ROI %   14.3% 51.6% 23.7% 8.3% 2.0% 9.4% 0.0% 0.0%   ROE %   9.4% 34.8% 15.8% 4.1% -0.1% 4.3% 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 %   28.6% 39.4% 43.4% 45.6% 48.8% 47.2% 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, %   -123.6% -60.9% -74.4% -111.0% -180.3% -65.6% 0.0% 0.0%   Gearing %   0.1% 1.3% 0.0% 1.3% 0.7% 15.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -152.0% 562.9% 660.5% 300.1% 209.6% 62.3% 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   0.1 0.2 0.3 0.2 0.2 0.3 0.0 0.0   Current Ratio   0.9 1.1 1.3 1.4 1.5 1.5 0.0 0.0   Cash and cash equivalent   129.0 206.8 154.7 143.3 62.5 173.1 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)   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   -107.8 128.0 274.0 363.0 405.8 439.1 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  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 52 30 25 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 52 30 11 26 0 0   EBIT / employee   0 0 40 15 5 26 0 0   Net earnings / employee   0 0 27 8 -0 11 0 0