Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Enreach A/S 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% 1.5% 1.5%   Bankruptcy risk   1.6% 1.3% 1.5% 1.9% 2.0% 1.1% 14.9% 14.6%   Credit score (0-100)   77 82 76 69 68 84 14 15   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   22.1 250.6 50.4 3.5 1.5 678.2 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   16,299 17,441 15,260 14,575 14,459 11,460 0.0 0.0   EBITDA   1,681 3,117 3,957 3,569 4,704 6,253 0.0 0.0   EBIT   968 2,574 3,512 3,002 4,602 6,229 0.0 0.0   Pre-tax profit (PTP)   957.4 2,556.2 3,428.3 2,947.0 4,566.0 6,242.0 0.0 0.0   Net earnings   696.5 1,861.6 2,838.9 2,185.0 3,553.0 4,866.0 0.0 0.0   Pre-tax profit without non-rec. items   957 2,556 3,428 2,947 4,566 6,242 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   1,416 873 428 126 24.0 0.0 0.0 0.0   Shareholders equity total   5,366 7,228 5,067 4,658 4,210 5,576 566 566   Interest-bearing liabilities   541 7.1 1,080 2,658 4,124 6,850 0.0 0.0   Balance sheet total (assets)   17,399 21,788 24,282 29,242 26,937 24,099 566 566   Net Debt   -455 -6,554 -9,282 -7,352 -876 -1,164 -566 -566     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   16,299 17,441 15,260 14,575 14,459 11,460 0.0 0.0   Gross profit growth   37.3% 7.0% -12.5% -4.5% -0.8% -20.7% -100.0% 0.0%   Employees   19 22 17 17 14 7 0 0   Employee growth %   11.8% 15.8% -22.7% 0.0% -17.6% -50.0% -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)   17,399 21,788 24,282 29,242 26,937 24,099 566 566   Balance sheet change%   -25.2% 25.2% 11.4% 20.4% -7.9% -10.5% -97.7% 0.0%   Added value   1,681.0 3,117.2 3,956.9 3,569.0 5,169.0 6,253.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,271 -1,087 -889 -869 -204 -48 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 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  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 (%)   5.9% 14.8% 23.0% 20.6% 31.8% 54.4% 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 %   4.8% 13.1% 15.3% 11.2% 16.4% 24.5% 0.0% 0.0%   ROI %   13.1% 38.8% 52.2% 44.7% 58.8% 57.4% 0.0% 0.0%   ROE %   13.9% 29.6% 46.2% 44.9% 80.1% 99.4% 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 %   30.8% 33.2% 20.9% 15.9% 15.6% 23.1% 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, %   -27.1% -210.3% -234.6% -206.0% -18.6% -18.6% 0.0% 0.0%   Gearing %   10.1% 0.1% 21.3% 57.1% 98.0% 122.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 6.4% 15.5% 3.2% 1.1% 0.0% 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   1.3 1.4 1.2 1.1 1.2 1.4 0.0 0.0   Current Ratio   1.3 1.4 1.2 1.2 1.2 1.4 0.0 0.0   Cash and cash equivalent   995.9 6,561.4 10,362.0 10,010.0 5,000.0 8,014.0 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   2,987.6 6,433.2 4,208.8 4,090.0 3,724.0 6,211.0 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   88 142 233 210 369 893 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   88 142 233 210 336 893 0 0   EBIT / employee   51 117 207 177 329 890 0 0   Net earnings / employee   37 85 167 129 254 695 0 0