Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Euronics Danmark A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   3.2% 0.0% 0.0% 0.0% 5.3% 1.4% 4.0% 3.9%   Credit score (0-100)   57 0 0 0 42 77 50 50   Credit rating   BBB N/A N/A N/A BBB A BBB BBB   Credit limit (mDKK)   0.0 40.3 45.1 44.8 0.0 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   550 546 614 650 712 567 567 567   Gross profit   22.6 546 614 650 16.4 29.5 0.0 0.0   EBITDA   3.9 546 614 650 -9.1 13.2 0.0 0.0   EBIT   -2.7 546 614 650 -14.8 8.6 0.0 0.0   Pre-tax profit (PTP)   -2.2 0.9 5.0 4.6 -2.7 4.4 0.0 0.0   Net earnings   -4.8 0.9 5.0 4.6 -1.9 3.5 0.0 0.0   Pre-tax profit without non-rec. items   -2.2 546 614 650 -2.7 7.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   15.6 0.0 0.0 0.0 13.9 13.6 0.0 0.0   Shareholders equity total   57.0 57.5 62.2 36.7 34.6 37.1 28.7 28.7   Interest-bearing liabilities   46.2 0.0 0.0 0.0 52.3 34.1 0.0 0.0   Balance sheet total (assets)   180 171 164 153 163 129 28.7 28.7   Net Debt   43.9 0.0 0.0 0.0 48.8 33.2 -19.9 -19.9     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   550 546 614 650 712 567 567 567   Net sales growth   -6.9% -0.7% 12.4% 6.0% 9.5% -20.4% 0.0% 0.0%   Gross profit   22.6 546 614 650 16.4 29.5 0.0 0.0   Gross profit growth   -3.2% 2,319.2% 12.4% 6.0% -97.5% 79.7% -100.0% 0.0%   Employees   31 0 0 0 32 25 0 0   Employee growth %   6.9% -100.0% 0.0% 0.0% 0.0% -21.9% -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)   180 171 164 153 163 129 29 29   Balance sheet change%   -5.1% -5.1% -4.1% -6.5% 6.3% -20.9% -77.7% 0.0%   Added value   3.9 546.0 613.5 650.5 -14.8 13.2 0.0 0.0   Added value %   0.7% 100.0% 100.0% 100.0% -2.1% 2.3% 0.0% 0.0%   Investments   -10 -34 0 0 26 -9 -19 0   Net sales trend   -1.0 -2.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.7% 100.0% 100.0% 100.0% -1.3% 2.3% 0.0% 0.0%   EBIT %   -0.5% 100.0% 100.0% 100.0% -2.1% 1.5% 0.0% 0.0%   EBIT to gross profit (%)   -12.0% 100.0% 100.0% 100.0% -90.5% 29.0% 0.0% 0.0%   Net Earnings %   -0.9% 0.2% 0.8% 0.7% -0.3% 0.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.3% 0.2% 0.8% 0.7% 0.5% 1.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   -0.4% 100.0% 100.0% 100.0% -0.4% 1.3% 0.0% 0.0%   ROA %   -0.1% 310.9% 366.1% 409.8% 1.7% 5.7% 0.0% 0.0%   ROI %   -0.2% 394.2% 366.1% 409.8% 2.2% 16.9% 0.0% 0.0%   ROE %   -8.0% 1.6% 8.4% 9.3% -5.2% 9.9% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.6% 100.0% 100.0% 100.0% 21.3% 28.8% 100.0% 100.0%   Relative indebtedness %   21.9% 0.0% 0.0% 0.0% 17.3% 15.3% 0.0% 0.0%   Relative net indebtedness %   21.5% 0.0% 0.0% 0.0% 16.8% 15.1% -3.5% -3.5%   Net int. bear. debt to EBITDA, %   1,118.7% 0.0% 0.0% 0.0% -536.4% 251.6% 0.0% 0.0%   Gearing %   81.2% 0.0% 0.0% 0.0% 151.0% 92.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 0.0% 0.0% 0.0% 20.4% 15.8% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.0 0.0 0.0 0.8 0.9 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   2.3 0.0 0.0 0.0 3.5 0.9 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   62.9 0.0 0.0 0.0 38.9 41.1 0.0 0.0   Trade creditors turnover (days)   42.1 0.0 0.0 0.0 27.0 25.8 0.0 0.0   Current assets / Net sales %   25.0% 0.0% 0.0% 0.0% 15.6% 14.9% 3.5% 3.5%   Net working capital   23.9 0.0 0.0 0.0 1.8 9.7 0.0 0.0   Net working capital %   4.3% 0.0% 0.0% 0.0% 0.3% 1.7% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   18 0 0 0 22 23 0 0   Added value / employee   0 0 0 0 -0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -0 1 0 0   EBIT / employee   -0 0 0 0 -0 0 0 0   Net earnings / employee   -0 0 0 0 -0 0 0 0