Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJVINDS 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   3.1% 2.0% 3.5% 4.1% 4.6% 3.1% 9.2% 9.2%   Credit score (0-100)   58 70 53 48 45 56 27 27   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,573 7,566 7,308 10,672 14,981 17,945 0.0 0.0   EBITDA   1,033 119 -73.0 -497 709 2,785 0.0 0.0   EBIT   1,033 119 -73.0 -497 709 2,785 0.0 0.0   Pre-tax profit (PTP)   1,043.0 123.0 -91.7 -528.0 670.1 2,595.6 0.0 0.0   Net earnings   813.0 95.0 -77.8 -414.5 503.7 1,990.0 0.0 0.0   Pre-tax profit without non-rec. items   1,043 123 -91.7 -528 670 2,596 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   3,066 4,504 4,596 5,157 4,767 5,862 0.0 0.0   Shareholders equity total   2,783 2,879 2,701 2,011 2,515 4,505 3,380 3,380   Interest-bearing liabilities   203 1,357 1,834 675 173 202 0.0 0.0   Balance sheet total (assets)   5,529 7,221 9,095 10,155 9,251 12,661 3,380 3,380   Net Debt   98.0 1,172 311 -2,119 -1,421 -3,115 -3,380 -3,380     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   6,573 7,566 7,308 10,672 14,981 17,945 0.0 0.0   Gross profit growth   3.8% 15.1% -3.4% 46.0% 40.4% 19.8% -100.0% 0.0%   Employees   22 26 29 39 45 44 0 0   Employee growth %   15.8% 18.2% 11.5% 34.5% 15.4% -2.2% -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)   5,529 7,221 9,095 10,155 9,251 12,661 3,380 3,380   Balance sheet change%   0.2% 30.6% 26.0% 11.7% -8.9% 36.9% -73.3% 0.0%   Added value   1,033.0 119.0 -73.0 -497.3 708.8 2,785.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   246 1,438 92 561 -390 1,095 -5,862 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   15.7% 1.6% -1.0% -4.7% 4.7% 15.5% 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 %   19.9% 3.0% -0.1% -4.5% 7.3% 25.5% 0.0% 0.0%   ROI %   33.4% 4.9% -0.2% -10.4% 21.4% 65.1% 0.0% 0.0%   ROE %   31.7% 3.4% -2.8% -17.6% 22.3% 56.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   50.3% 39.9% 29.7% 19.8% 27.2% 35.6% 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, %   9.5% 984.9% -425.4% 426.1% -200.4% -111.8% 0.0% 0.0%   Gearing %   7.3% 47.1% 67.9% 33.6% 6.9% 4.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 9.0% 5.2% 7.5% 9.3% 104.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.0 0.9 0.9 0.6 0.7 0.9 0.0 0.0   Current Ratio   1.1 1.0 1.0 0.7 0.8 1.0 0.0 0.0   Cash and cash equivalent   105.0 185.0 1,522.9 2,793.5 1,593.2 3,317.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   290.0 -87.0 -28.4 -1,999.8 -1,172.6 151.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   47 5 -3 -13 16 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 5 -3 -13 16 63 0 0   EBIT / employee   47 5 -3 -13 16 63 0 0   Net earnings / employee   37 4 -3 -11 11 45 0 0