ER DENMARK A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.9% 5.6% 4.2% 6.3% 6.9%  
Credit score (0-100)  40 41 47 37 34  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  10,229 9,061 8,499 9,839 10,755  
EBITDA  -8.6 -108 121 118 50.6  
EBIT  -17.5 -110 121 118 50.6  
Pre-tax profit (PTP)  -45.4 -166.8 76.7 2.3 6.4  
Net earnings  -36.8 -132.2 57.7 -3.0 -6.3  
Pre-tax profit without non-rec. items  -45.4 -167 76.7 2.3 6.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  2.2 0.0 0.0 0.0 0.0  
Shareholders equity total  530 398 455 452 446  
Interest-bearing liabilities  61.6 8.1 34.9 22.5 0.0  
Balance sheet total (assets)  4,618 6,243 6,695 5,409 3,618  

Net Debt  -1,805 -4,597 -4,305 -3,020 -631  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  10,229 9,061 8,499 9,839 10,755  
Gross profit growth  1.5% -11.4% -6.2% 15.8% 9.3%  
Employees  18 16 14 18 19  
Employee growth %  5.9% -11.1% -12.5% 28.6% 5.6%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,618 6,243 6,695 5,409 3,618  
Balance sheet change%  -7.4% 35.2% 7.2% -19.2% -33.1%  
Added value  -8.6 -107.9 121.0 118.5 50.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -18 -4 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 1.0 2.0 3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -0.2% -1.2% 1.4% 1.2% 0.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -0.2% -2.0% 2.0% 2.0% 1.2%  
ROI %  -1.8% -18.5% 24.8% 24.8% 11.6%  
ROE %  -6.7% -28.5% 13.5% -0.7% -1.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  11.5% 6.4% 7.1% 8.4% 12.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  20,894.3% 4,261.9% -3,558.4% -2,548.9% -1,248.2%  
Gearing %  11.6% 2.0% 7.7% 5.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  66.8% 165.6% 236.0% 408.3% 419.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.1 1.1 1.1 1.1 1.1  
Current Ratio  1.1 1.1 1.1 1.1 1.1  
Cash and cash equivalent  1,866.3 4,605.3 4,339.5 3,042.6 631.1  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  476.3 498.6 423.9 420.8 414.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -0 -7 9 7 3  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -0 -7 9 7 3  
EBIT / employee  -1 -7 9 7 3  
Net earnings / employee  -2 -8 4 -0 -0