Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Epoke Investment III A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.4% 0.4% 4.4% 4.4%   Credit score (0-100)   0 0 0 0 99 100 47 47   Credit rating   N/A N/A N/A N/A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 9.9 17.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 196 250 250 250   Gross profit   0.0 0.0 0.0 0.0 87.5 111 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 33.2 47.9 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 30.6 42.6 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 28.3 39.4 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 24.4 31.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 28.3 39.4 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 17.9 8.4 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 63.3 106 105 105   Interest-bearing liabilities   0.0 0.0 0.0 0.0 64.7 39.8 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 181 193 105 105   Net Debt   0.0 0.0 0.0 0.0 54.1 -14.4 -85.8 -85.8     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales   0 0 0 0 196 250 250 250   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 27.9% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 87.5 111 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 26.4% -100.0% 0.0%   Employees   0 0 0 0 153 131 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -14.4% -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)   0 0 0 0 181 193 105 105   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 6.8% -45.5% 0.0%   Added value   0.0 0.0 0.0 0.0 30.6 47.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 15.6% 19.1% 0.0% 0.0%   Investments   0 0 0 0 38 -18 -8 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 16.9% 19.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 15.6% 17.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 34.9% 38.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 12.5% 12.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 13.8% 14.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 14.5% 15.7% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 17.2% 23.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 23.5% 30.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 38.6% 36.7% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 41.7% 55.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 57.9% 33.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 52.5% 12.0% -34.2% -34.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 163.1% -30.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 102.3% 37.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 8.5% 7.7% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.8 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.5 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10.6 54.1 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 59.0 45.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 72.1 46.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 71.9% 65.9% 34.2% 34.2%   Net working capital   0.0 0.0 0.0 0.0 85.0 113.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 43.4% 45.4% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2023/2 2023 2024/2 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 1 2 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0