Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROFINS PRODUCT TESTING DENMARK 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% 1.5% 1.6%   Bankruptcy risk   0.7% 0.6% 0.6% 0.6% 0.6% 0.6% 7.5% 5.5%   Credit score (0-100)   95 97 98 97 97 96 32 41   Credit rating   AA AA AA AA AA AA BB BBB   Credit limit (kDKK)   2,726.3 2,083.5 2,823.3 3,092.4 2,947.7 3,062.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   43,916 36,269 42,177 44,741 43,390 45,322 0.0 0.0   EBITDA   13,735 8,955 14,010 16,054 14,794 15,315 0.0 0.0   EBIT   12,000 7,140 12,035 13,812 12,892 13,550 0.0 0.0   Pre-tax profit (PTP)   11,787.8 6,889.1 11,725.4 13,555.5 12,566.3 13,329.5 0.0 0.0   Net earnings   9,188.1 5,371.5 9,143.7 10,568.4 9,792.1 10,394.7 0.0 0.0   Pre-tax profit without non-rec. items   11,788 6,889 11,725 13,556 12,566 13,330 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   6,213 6,727 6,062 6,494 5,754 6,428 0.0 0.0   Shareholders equity total   15,826 11,197 15,341 16,909 16,201 16,806 5,811 5,811   Interest-bearing liabilities   8,714 9,212 9,788 9,181 10,024 10,101 0.0 0.0   Balance sheet total (assets)   36,361 32,119 42,053 41,636 40,292 41,801 5,811 5,811   Net Debt   8,714 9,212 9,788 9,181 10,024 10,101 -5,772 -5,772     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   43,916 36,269 42,177 44,741 43,390 45,322 0.0 0.0   Gross profit growth   41.3% -17.4% 16.3% 6.1% -3.0% 4.5% -100.0% 0.0%   Employees   52 56 55 58 57 60 0 0   Employee growth %   8.3% 7.7% -1.8% 5.5% -1.7% 5.3% -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)   36,361 32,119 42,053 41,636 40,292 41,801 5,811 5,811   Balance sheet change%   55.2% -11.7% 30.9% -1.0% -3.2% 3.7% -86.1% 0.0%   Added value   13,735.3 8,954.8 14,010.2 16,054.4 15,134.2 15,314.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,508 -1,154 -2,510 -1,926 -2,677 -1,178 -6,428 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   27.3% 19.7% 28.5% 30.9% 29.7% 29.9% 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 %   40.4% 21.1% 32.8% 33.1% 31.8% 34.4% 0.0% 0.0%   ROI %   60.6% 31.4% 49.3% 51.4% 49.7% 53.1% 0.0% 0.0%   ROE %   80.0% 39.8% 68.9% 65.5% 59.1% 63.0% 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 %   44.2% 35.7% 37.1% 41.8% 42.3% 41.6% 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, %   63.4% 102.9% 69.9% 57.2% 67.8% 66.0% 0.0% 0.0%   Gearing %   55.1% 82.3% 63.8% 54.3% 61.9% 60.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.9% 4.8% 3.3% 4.7% 8.0% 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   1.5 2.1 2.2 2.5 2.7 2.5 0.0 0.0   Current Ratio   1.5 2.0 2.1 2.3 2.3 2.3 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   9,602.0 11,945.8 18,178.5 19,211.6 19,213.9 19,528.8 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   264 160 255 277 266 255 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   264 160 255 277 260 255 0 0   EBIT / employee   231 128 219 238 226 226 0 0   Net earnings / employee   177 96 166 182 172 173 0 0