Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROCODE 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.9% 9.2% 10.5% 22.2% 19.7% 19.2% 20.0% 20.0%   Credit score (0-100)   26 26 22 3 5 7 6 6   Credit rating   BB BB BB B B B B B   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)  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   4,295 4,296 1,641 -30.0 -34.0 -19.8 0.0 0.0   EBITDA   267 102 339 -131 -34.0 -19.8 0.0 0.0   EBIT   267 102 339 -131 -34.0 -19.8 0.0 0.0   Pre-tax profit (PTP)   267.0 95.0 332.0 -137.0 -38.0 -19.8 0.0 0.0   Net earnings   208.0 74.0 258.0 -108.0 -44.0 -19.8 0.0 0.0   Pre-tax profit without non-rec. items   267 95.0 332 -137 -38.0 -19.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   725 598 306 199 154 134 94.5 94.5   Interest-bearing liabilities   28.0 0.0 0.0 65.0 84.0 82.5 0.0 0.0   Balance sheet total (assets)   1,607 2,871 1,268 294 258 237 94.5 94.5   Net Debt   -192 -1,703 -504 60.0 79.0 73.8 -94.5 -94.5     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   4,295 4,296 1,641 -30.0 -34.0 -19.8 0.0 0.0   Gross profit growth   10.0% 0.0% -61.8% 0.0% -13.3% 41.7% 0.0% 0.0%   Employees   8 8 3 1 1 1 0 0   Employee growth %   14.3% 0.0% -62.5% -66.7% 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)   1,607 2,871 1,268 294 258 237 94 94   Balance sheet change%   3.1% 78.7% -55.8% -76.8% -12.2% -8.2% -60.1% 0.0%   Added value   267.0 102.0 339.0 -131.0 -34.0 -19.8 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 0 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   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 (%)   6.2% 2.4% 20.7% 436.7% 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 %   16.9% 4.6% 16.4% -16.8% -12.3% -8.0% 0.0% 0.0%   ROI %   35.1% 15.1% 75.0% -46.0% -13.5% -8.7% 0.0% 0.0%   ROE %   27.9% 11.2% 57.1% -42.8% -24.9% -13.7% 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 %   45.1% 20.8% 24.1% 67.7% 59.7% 56.7% 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, %   -71.9% -1,669.6% -148.7% -45.8% -232.4% -372.4% 0.0% 0.0%   Gearing %   3.9% 0.0% 0.0% 32.7% 54.5% 61.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 50.0% 0.0% 18.5% 5.4% 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   1.8 1.3 1.3 3.1 2.5 2.3 0.0 0.0   Current Ratio   1.8 1.3 1.3 3.1 2.5 2.3 0.0 0.0   Cash and cash equivalent   220.0 1,703.0 504.0 5.0 5.0 8.7 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   725.0 598.0 306.0 199.0 154.0 134.5 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   33 13 113 -131 -34 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 13 113 -131 -34 -20 0 0   EBIT / employee   33 13 113 -131 -34 -20 0 0   Net earnings / employee   26 9 86 -108 -44 -20 0 0