Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROFINS MILJØ LUFT 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   2.0% 1.2% 1.4% 0.8% 1.4% 1.6% 8.7% 8.7%   Credit score (0-100)   70 84 78 90 78 74 28 28   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   0.9 213.1 47.9 794.5 69.6 23.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,653 15,251 14,486 15,408 15,076 15,328 0.0 0.0   EBITDA   1,556 1,759 1,630 3,091 1,973 1,980 0.0 0.0   EBIT   808 944 762 2,309 1,329 1,425 0.0 0.0   Pre-tax profit (PTP)   772.5 890.0 650.4 2,235.6 1,221.8 1,320.2 0.0 0.0   Net earnings   602.5 691.3 507.2 1,740.5 955.6 1,029.6 0.0 0.0   Pre-tax profit without non-rec. items   773 890 650 2,236 1,222 1,320 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,790 2,570 2,050 1,548 1,162 1,170 0.0 0.0   Shareholders equity total   3,849 3,940 3,847 5,588 5,043 5,173 3,673 3,673   Interest-bearing liabilities   2,295 2,892 4,068 3,455 2,980 3,541 0.0 0.0   Balance sheet total (assets)   11,855 12,123 14,475 14,287 14,072 15,301 3,673 3,673   Net Debt   2,295 2,892 4,068 3,455 2,980 3,541 -3,673 -3,673     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   14,653 15,251 14,486 15,408 15,076 15,328 0.0 0.0   Gross profit growth   16.0% 4.1% -5.0% 6.4% -2.2% 1.7% -100.0% 0.0%   Employees   25 25 23 20 21 22 0 0   Employee growth %   4.2% 0.0% -8.0% -13.0% 5.0% 4.8% -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)   11,855 12,123 14,475 14,287 14,072 15,301 3,673 3,673   Balance sheet change%   -0.0% 2.3% 19.4% -1.3% -1.5% 8.7% -76.0% 0.0%   Added value   1,555.7 1,759.1 1,630.4 3,090.6 2,110.2 1,979.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -86 -1,035 -1,388 -1,284 -1,030 -546 -1,170 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   5.5% 6.2% 5.3% 15.0% 8.8% 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 %   7.2% 8.2% 6.2% 16.2% 9.8% 10.9% 0.0% 0.0%   ROI %   14.3% 14.2% 9.8% 25.1% 15.9% 18.8% 0.0% 0.0%   ROE %   17.0% 17.8% 13.0% 36.9% 18.0% 20.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   31.9% 32.5% 26.6% 39.1% 35.8% 33.8% 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, %   147.5% 164.4% 249.5% 111.8% 151.1% 178.9% 0.0% 0.0%   Gearing %   59.6% 73.4% 105.8% 61.8% 59.1% 68.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.6% 5.0% 2.5% 5.0% 8.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 1.3 1.4 2.4 2.3 2.1 0.0 0.0   Current Ratio   1.1 1.3 1.4 2.4 2.3 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   1,094.8 2,030.0 3,236.2 7,345.1 7,193.7 7,446.4 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   62 70 71 155 100 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   62 70 71 155 94 90 0 0   EBIT / employee   32 38 33 115 63 65 0 0   Net earnings / employee   24 28 22 87 46 47 0 0