Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejler Projects A/S 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   9.8% 8.5% 6.8% 4.0% 7.1% 6.8% 23.7% 23.7%   Credit score (0-100)   26 29 34 49 33 35 4 4   Credit rating   BB BB BBB BBB BBB BBB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 935 0 0 0 0   Gross profit   589 635 660 721 872 888 0.0 0.0   EBITDA   106 70.5 87.7 80.1 164 168 0.0 0.0   EBIT   106 70.5 87.7 80.1 164 168 0.0 0.0   Pre-tax profit (PTP)   105.6 66.9 83.7 75.4 162.8 166.8 0.0 0.0   Net earnings   81.7 52.2 65.3 57.6 125.0 125.8 0.0 0.0   Pre-tax profit without non-rec. items   106 66.9 83.7 75.4 163 167 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   429 481 546 604 729 855 4.8 4.8   Interest-bearing liabilities   0.2 1.7 15.4 33.9 37.2 76.0 0.0 0.0   Balance sheet total (assets)   493 694 672 736 943 1,115 4.8 4.8   Net Debt   -404 -605 -556 -606 -813 -938 -4.8 -4.8     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 935 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   589 635 660 721 872 888 0.0 0.0   Gross profit growth   2.7% 7.8% 3.9% 9.2% 20.9% 1.9% -100.0% 0.0%   Employees   1 1 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)   493 694 672 736 943 1,115 5 5   Balance sheet change%   17.5% 40.8% -3.2% 9.6% 28.1% 18.2% -99.6% 0.0%   Added value   105.6 70.5 87.7 80.1 164.1 167.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 8.6% 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 -1.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 8.6% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 8.6% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   17.9% 11.1% 13.3% 11.1% 18.8% 18.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 6.2% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 6.2% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 8.1% 0.0% 0.0% 0.0% 0.0%   ROA %   23.2% 11.9% 12.8% 11.4% 19.5% 16.3% 0.0% 0.0%   ROI %   27.2% 15.5% 16.8% 13.4% 23.4% 19.8% 0.0% 0.0%   ROE %   21.1% 11.5% 12.7% 10.0% 18.8% 15.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   87.0% 69.3% 81.3% 82.0% 77.3% 76.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 14.2% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -54.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -382.5% -857.2% -634.8% -756.8% -495.2% -558.8% 0.0% 0.0%   Gearing %   0.0% 0.4% 2.8% 5.6% 5.1% 8.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 379.0% 46.0% 19.4% 3.7% 2.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   7.7 3.3 5.4 5.6 4.4 4.3 0.0 0.0   Current Ratio   7.7 3.3 5.4 5.6 4.4 4.3 0.0 0.0   Cash and cash equivalent   404.2 606.3 571.8 640.3 849.7 1,014.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 29.3 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 24.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 78.8% 0.0% 0.0% 0.0% 0.0%   Net working capital   429.0 482.7 547.0 604.7 729.0 854.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 64.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 935 0 0 0 0   Added value / employee   106 71 88 80 164 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   106 71 88 80 164 168 0 0   EBIT / employee   106 71 88 80 164 168 0 0   Net earnings / employee   82 52 65 58 125 126 0 0