Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EveryonePrint 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   7.9% 9.8% 4.3% 12.2% 2.2% 3.1% 4.6% 4.2%   Credit score (0-100)   32 26 48 18 65 56 46 48   Credit rating   BB BB BBB BB BBB BBB BBB BBB   Credit limit (kDKK)   -0.0 -0.0 0.0 -0.0 0.9 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,490 6,950 10,782 -216 33,524 24,262 0.0 0.0   EBITDA   -4,476 -5,119 -2,211 -17,480 20,168 16,768 0.0 0.0   EBIT   -5,847 -7,536 -5,900 -26,615 9,333 5,973 0.0 0.0   Pre-tax profit (PTP)   -6,569.3 -8,872.0 -7,814.8 -28,060.2 6,274.4 3,159.5 0.0 0.0   Net earnings   -5,144.8 -6,929.7 -5,181.9 -26,829.6 10,058.1 -1,535.8 0.0 0.0   Pre-tax profit without non-rec. items   -6,569 -8,872 -7,815 -28,060 6,274 3,159 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   367 285 270 154 0.0 0.0 0.0 0.0   Shareholders equity total   -255 -7,185 12,971 9,142 19,200 17,664 11,138 11,138   Interest-bearing liabilities   12,152 17,482 24,604 27,980 43,066 37,141 0.0 0.0   Balance sheet total (assets)   20,274 25,249 44,012 45,593 65,068 59,316 11,138 11,138   Net Debt   10,167 16,496 23,705 26,598 41,387 35,851 -7,932 -7,932     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,490 6,950 10,782 -216 33,524 24,262 0.0 0.0   Gross profit growth   -36.1% 54.8% 55.1% 0.0% 0.0% -27.6% -100.0% 0.0%   Employees   11 11 8 12 9 6 0 0   Employee growth %   0.0% 0.0% -27.3% 50.0% -25.0% -33.3% -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)   20,274 25,249 44,012 45,593 65,068 59,316 11,138 11,138   Balance sheet change%   20.5% 24.5% 74.3% 3.6% 42.7% -8.8% -81.2% 0.0%   Added value   -4,475.6 -5,118.9 -2,210.5 -17,479.7 18,468.0 16,767.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,694 1,542 14,332 -8,962 -21,755 -21,589 -7,529 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -130.2% -108.4% -54.7% 12,340.1% 27.8% 24.6% 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 %   -31.3% -27.1% -14.5% -59.0% 16.9% 10.9% 0.0% 0.0%   ROI %   -35.1% -30.2% -16.4% -70.0% 18.7% 11.5% 0.0% 0.0%   ROE %   -32.0% -30.4% -27.1% -242.7% 71.0% -8.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -1.2% -22.2% 29.5% 20.1% 56.8% 59.8% 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, %   -227.2% -322.2% -1,072.3% -152.2% 205.2% 213.8% 0.0% 0.0%   Gearing %   -4,759.5% -243.3% 189.7% 306.1% 224.3% 210.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 11.5% 10.9% 6.1% 8.7% 9.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.8 0.9 0.7 0.6 2.1 2.5 0.0 0.0   Current Ratio   0.8 0.9 0.7 0.6 2.1 2.5 0.0 0.0   Cash and cash equivalent   1,985.3 986.8 899.7 1,382.2 1,678.6 1,289.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -2,295.4 -1,393.4 -5,230.9 -9,804.8 22,555.3 28,864.4 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -407 -465 -276 -1,457 2,052 2,795 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -407 -465 -276 -1,457 2,241 2,795 0 0   EBIT / employee   -532 -685 -737 -2,218 1,037 996 0 0   Net earnings / employee   -468 -630 -648 -2,236 1,118 -256 0 0