Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EKKO FISK AF 2002 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   3.1% 1.3% 1.7% 2.1% 1.3% 1.2% 7.7% 7.7%   Credit score (0-100)   58 81 73 66 79 80 32 32   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 292.4 13.6 1.5 495.3 1,170.6 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   23,441 21,419 14,263 22,666 31,808 33,921 0.0 0.0   EBITDA   11,352 8,936 1,316 9,859 17,882 19,155 0.0 0.0   EBIT   10,569 8,085 460 9,076 16,595 18,220 0.0 0.0   Pre-tax profit (PTP)   10,194.5 7,652.5 946.1 8,311.1 16,042.8 17,123.8 0.0 0.0   Net earnings   7,940.5 5,951.5 724.1 6,476.1 12,502.8 13,321.6 0.0 0.0   Pre-tax profit without non-rec. items   10,195 7,652 946 8,311 16,043 17,124 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   3,066 3,022 2,408 1,968 13,169 12,313 0.0 0.0   Shareholders equity total   14,162 16,113 11,037 17,513 26,016 36,766 31,153 31,153   Interest-bearing liabilities   9,644 4,196 12,658 7,087 9,978 20,195 0.0 0.0   Balance sheet total (assets)   41,203 33,293 33,883 41,369 49,969 81,305 31,153 31,153   Net Debt   7,660 3,576 10,612 4,084 2,884 19,961 -31,153 -31,153     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   23,441 21,419 14,263 22,666 31,808 33,921 0.0 0.0   Gross profit growth   71.3% -8.6% -33.4% 58.9% 40.3% 6.6% -100.0% 0.0%   Employees   29 29 30 26 26 26 0 0   Employee growth %   -3.3% 0.0% 3.4% -13.3% 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)   41,203 33,293 33,883 41,369 49,969 81,305 31,153 31,153   Balance sheet change%   3.4% -19.2% 1.8% 22.1% 20.8% 62.7% -61.7% 0.0%   Added value   11,351.8 8,935.9 1,315.6 9,859.1 17,378.3 19,154.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -895 -894 -1,470 -1,223 9,914 -1,554 -12,550 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 4.0 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 (%)   45.1% 37.7% 3.2% 40.0% 52.2% 53.7% 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 %   26.1% 21.8% 4.6% 24.3% 36.4% 27.9% 0.0% 0.0%   ROI %   54.3% 36.7% 6.9% 37.7% 54.7% 39.3% 0.0% 0.0%   ROE %   77.9% 39.3% 5.3% 45.4% 57.4% 42.4% 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 %   36.1% 48.4% 32.6% 42.3% 52.1% 45.2% 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, %   67.5% 40.0% 806.6% 41.4% 16.1% 104.2% 0.0% 0.0%   Gearing %   68.1% 26.0% 114.7% 40.5% 38.4% 54.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 6.9% 6.9% 8.4% 6.7% 7.7% 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   1.0 1.0 0.7 1.3 1.8 0.9 0.0 0.0   Current Ratio   1.5 1.8 1.4 1.7 2.4 1.9 0.0 0.0   Cash and cash equivalent   1,983.6 620.5 2,046.1 3,003.3 7,094.2 233.3 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   11,883.8 13,172.9 9,001.5 15,619.4 21,603.4 32,137.7 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   391 308 44 379 668 737 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   391 308 44 379 688 737 0 0   EBIT / employee   364 279 15 349 638 701 0 0   Net earnings / employee   274 205 24 249 481 512 0 0