Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.8% 1.3% 1.2% 1.0% 1.3% 11.2% 11.0%   Credit score (0-100)   82 73 81 82 87 79 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   92.1 3.6 133.0 213.5 498.0 115.8 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   2,273 2,250 2,993 2,987 3,788 2,899 0.0 0.0   EBITDA   152 132 378 552 1,092 271 0.0 0.0   EBIT   111 114 365 552 1,092 271 0.0 0.0   Pre-tax profit (PTP)   654.8 466.3 709.7 898.0 1,360.4 539.8 0.0 0.0   Net earnings   659.7 420.4 636.5 783.2 1,188.6 473.2 0.0 0.0   Pre-tax profit without non-rec. items   655 466 710 898 1,360 540 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   31.1 13.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,358 5,779 6,415 5,798 6,204 5,489 4,766 4,766   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 1.1 0.0 0.0   Balance sheet total (assets)   7,079 7,894 9,410 8,323 8,460 6,983 4,766 4,766   Net Debt   -784 -623 -1,444 -781 -2,180 -2,035 -4,766 -4,766     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   2,273 2,250 2,993 2,987 3,788 2,899 0.0 0.0   Gross profit growth   -9.8% -1.0% 33.0% -0.2% 26.8% -23.5% -100.0% 0.0%   Employees   5 5 6 5 6 5 0 0   Employee growth %   25.0% 0.0% 20.0% -16.7% 20.0% -16.7% -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)   7,079 7,894 9,410 8,323 8,460 6,983 4,766 4,766   Balance sheet change%   0.2% 11.5% 19.2% -11.6% 1.6% -17.4% -31.7% 0.0%   Added value   152.1 132.4 377.6 552.0 1,091.6 270.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -82 -36 -26 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 2018/9 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 (%)   4.9% 5.1% 12.2% 18.5% 28.8% 9.3% 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 %   9.8% 6.7% 8.8% 10.6% 18.0% 7.1% 0.0% 0.0%   ROI %   13.8% 9.0% 12.3% 15.1% 24.6% 9.3% 0.0% 0.0%   ROE %   13.1% 7.5% 10.4% 12.8% 19.8% 8.1% 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 %   75.7% 73.2% 68.2% 69.7% 73.3% 78.6% 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, %   -515.6% -470.2% -382.3% -141.5% -199.7% -751.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 2,174.9% 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   3.6 3.3 3.1 3.3 3.8 4.3 0.0 0.0   Current Ratio   3.9 3.6 3.2 3.3 3.8 4.4 0.0 0.0   Cash and cash equivalent   784.1 622.7 1,443.8 780.9 2,179.7 2,036.3 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   4,942.2 5,416.7 6,192.8 5,578.1 5,975.1 5,129.8 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 2018/9 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   30 26 63 110 182 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 26 63 110 182 54 0 0   EBIT / employee   22 23 61 110 182 54 0 0   Net earnings / employee   132 84 106 157 198 95 0 0