Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANIEL EVAR INVEST 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% 0.6% 0.6%   Bankruptcy risk   1.0% 1.2% 0.9% 0.9% 3.5% 3.1% 8.2% 8.2%   Credit score (0-100)   89 84 88 89 53 56 30 30   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   821.1 461.3 939.0 1,220.9 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   -164 -216 -149 -161 -164 -694 0.0 0.0   EBITDA   -164 -216 -149 -161 -164 -694 0.0 0.0   EBIT   -164 -216 -149 -161 -164 -694 0.0 0.0   Pre-tax profit (PTP)   2,246.7 341.5 1,937.0 2,231.7 -4,343.1 -2,461.8 0.0 0.0   Net earnings   2,446.8 289.3 1,631.0 2,049.6 -4,352.0 -2,461.8 0.0 0.0   Pre-tax profit without non-rec. items   2,247 342 1,937 2,232 -4,343 -2,462 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   13,110 12,667 13,996 16,589 14,427 11,429 8,160 8,160   Interest-bearing liabilities   18,375 18,724 21,258 23,141 17,447 12,576 0.0 0.0   Balance sheet total (assets)   31,539 31,458 35,655 39,745 41,258 45,678 8,160 8,160   Net Debt   17,978 9,015 21,256 23,141 13,645 2,394 -8,160 -8,160     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   -164 -216 -149 -161 -164 -694 0.0 0.0   Gross profit growth   -171.7% -31.4% 30.9% -7.8% -1.8% -323.5% 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)   31,539 31,458 35,655 39,745 41,258 45,678 8,160 8,160   Balance sheet change%   13.1% -0.3% 13.3% 11.5% 3.8% 10.7% -82.1% 0.0%   Added value   -164.4 -216.0 -149.2 -160.8 -163.8 -693.5 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 -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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   8.7% 6.1% 6.9% 7.0% -4.8% -0.1% 0.0% 0.0%   ROI %   8.7% 6.1% 6.9% 7.0% -5.6% -1.2% 0.0% 0.0%   ROE %   20.3% 2.2% 12.2% 13.4% -28.1% -19.0% 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 %   41.6% 40.3% 39.3% 41.7% 35.0% 25.0% 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, %   -10,936.4% -4,174.0% -14,242.1% -14,388.1% -8,332.5% -345.3% 0.0% 0.0%   Gearing %   140.2% 147.8% 151.9% 139.5% 120.9% 110.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 8.5% 1.9% 1.8% 11.6% 14.2% 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   0.9 0.9 0.3 0.3 0.5 0.6 0.0 0.0   Current Ratio   0.9 0.9 0.3 0.3 0.5 0.6 0.0 0.0   Cash and cash equivalent   397.3 9,708.9 1.9 0.0 3,802.3 10,181.3 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)   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   -2,471.0 -1,963.3 -15,454.1 -16,592.4 -12,122.8 -13,615.8 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 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