Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EASYTRIAL 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   4.0% 7.8% 5.1% 4.6% 5.6% 5.7% 11.8% 11.8%   Credit score (0-100)   51 33 43 45 40 39 20 20   Credit rating   BBB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   904 664 1,075 1,434 537 657 0.0 0.0   EBITDA   377 -224 89.3 456 135 -114 0.0 0.0   EBIT   359 -296 27.7 456 135 -114 0.0 0.0   Pre-tax profit (PTP)   354.9 -291.2 211.6 419.6 135.1 -107.4 0.0 0.0   Net earnings   271.6 -391.2 201.6 324.9 104.2 -74.9 0.0 0.0   Pre-tax profit without non-rec. items   355 -291 212 420 135 -107 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   273 200 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   618 227 429 754 751 676 551 551   Interest-bearing liabilities   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,388 1,122 1,328 1,566 1,748 1,110 551 551   Net Debt   -790 -561 -712 -712 -630 -721 -551 -551     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   904 664 1,075 1,434 537 657 0.0 0.0   Gross profit growth   61.2% -26.6% 62.0% 33.4% -62.6% 22.5% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   -33.3% 50.0% 0.0% 0.0% 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)   1,388 1,122 1,328 1,566 1,748 1,110 551 551   Balance sheet change%   -1.2% -19.2% 18.4% 17.9% 11.6% -36.5% -50.4% 0.0%   Added value   377.3 -223.7 89.3 456.2 135.1 -113.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   255 -145 -262 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   2.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   39.7% -44.7% 2.6% 31.8% 25.2% -17.3% 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 %   25.7% -23.1% 17.5% 32.1% 8.3% -7.4% 0.0% 0.0%   ROI %   74.4% -68.5% 65.5% 78.4% 18.3% -14.9% 0.0% 0.0%   ROE %   56.3% -92.5% 61.5% 54.9% 13.9% -10.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   70.3% 37.8% 58.8% 75.0% 74.4% 77.7% 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, %   -209.4% 250.8% -797.3% -156.0% -466.1% 634.1% 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% 9,929.2% 135,661.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   4.2 2.4 4.4 6.2 6.7 5.7 0.0 0.0   Current Ratio   1.4 1.0 1.5 1.9 1.7 2.5 0.0 0.0   Cash and cash equivalent   790.0 561.2 712.4 711.6 629.7 721.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   335.1 -283.3 -85.8 741.3 738.3 663.4 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   189 -75 30 152 45 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   189 -75 30 152 45 -38 0 0   EBIT / employee   180 -99 9 152 45 -38 0 0   Net earnings / employee   136 -130 67 108 35 -25 0 0