Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EILAND ELECTRIC 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 2018/9 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% 2.0% 2.0%   Bankruptcy risk   0.6% 1.7% 1.2% 0.9% 0.6% 0.5% 8.3% 8.1%   Credit score (0-100)   98 74 81 87 96 98 30 30   Credit rating   AA A A A AA AA BB BB   Credit limit (kDKK)   1,287.4 7.4 167.1 846.8 1,291.8 1,303.9 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   16,488 17,365 12,416 14,240 17,015 16,050 0.0 0.0   EBITDA   1,765 339 1,475 4,305 3,577 3,957 0.0 0.0   EBIT   1,172 -344 847 3,827 3,091 3,088 0.0 0.0   Pre-tax profit (PTP)   1,104.7 -332.6 816.5 3,806.0 3,054.4 3,019.0 0.0 0.0   Net earnings   855.8 -267.0 618.7 2,956.4 2,376.2 2,332.6 0.0 0.0   Pre-tax profit without non-rec. items   1,105 -333 816 3,806 3,054 3,019 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   1,747 1,180 922 1,178 1,006 1,579 0.0 0.0   Shareholders equity total   7,256 3,989 3,608 6,564 6,376 6,333 5,833 5,833   Interest-bearing liabilities   786 2,214 0.0 320 829 949 0.0 0.0   Balance sheet total (assets)   14,047 11,344 11,224 14,229 12,725 12,217 5,833 5,833   Net Debt   -3,539 -1,325 -2,402 -3,090 -3,908 -3,753 -5,833 -5,833     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   16,488 17,365 12,416 14,240 17,015 16,050 0.0 0.0   Gross profit growth   -4.6% 5.3% -28.5% 14.7% 19.5% -5.7% -100.0% 0.0%   Employees   38 31 30 33 30 25 0 0   Employee growth %   -2.6% -18.4% -3.2% 10.0% -9.1% -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)   14,047 11,344 11,224 14,229 12,725 12,217 5,833 5,833   Balance sheet change%   3.6% -19.2% -1.1% 26.8% -10.6% -4.0% -52.3% 0.0%   Added value   1,765.1 338.9 1,475.0 4,305.2 3,569.7 3,957.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -609 -1,270 -886 -222 -659 -296 -1,579 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   7.1% -2.0% 6.8% 26.9% 18.2% 19.2% 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 %   8.6% -2.1% 7.5% 30.1% 23.0% 24.8% 0.0% 0.0%   ROI %   14.3% -3.4% 15.7% 65.2% 40.5% 40.9% 0.0% 0.0%   ROE %   12.5% -4.7% 16.3% 58.1% 36.7% 36.7% 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 %   51.7% 35.9% 33.1% 47.8% 52.1% 52.4% 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, %   -200.5% -390.9% -162.8% -71.8% -109.2% -94.8% 0.0% 0.0%   Gearing %   10.8% 55.5% 0.0% 4.9% 13.0% 15.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 4.7% 2.8% 17.4% 7.9% 8.9% 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   1.7 1.2 1.3 1.9 2.0 1.8 0.0 0.0   Current Ratio   2.0 1.5 1.4 1.9 2.0 1.9 0.0 0.0   Cash and cash equivalent   4,324.9 3,538.9 2,401.9 3,410.1 4,737.3 4,702.1 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   6,106.4 3,269.7 3,107.1 6,147.9 5,757.1 4,964.4 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 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   46 11 49 130 119 158 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 11 49 130 119 158 0 0   EBIT / employee   31 -11 28 116 103 124 0 0   Net earnings / employee   23 -9 21 90 79 93 0 0