Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENGGÅRDENS BRUGSKUNST ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.6% 7.7% 11.3% 20.0% 9.7% 20.0% 20.2% 20.2%   Credit score (0-100)   30 31 20 5 24 6 6 6   Credit rating   BB BB BB B BB B B B   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   94.5 138 5.9 -168 46.3 -10.7 0.0 0.0   EBITDA   82.4 137 5.9 -168 46.3 -10.7 0.0 0.0   EBIT   82.0 134 0.3 -168 46.3 -10.7 0.0 0.0   Pre-tax profit (PTP)   53.3 130.5 2.4 -173.7 36.3 -12.6 0.0 0.0   Net earnings   42.9 103.6 1.5 -288.8 28.3 -42.2 0.0 0.0   Pre-tax profit without non-rec. items   53.3 130 2.4 -174 36.3 -12.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   8.2 5.7 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   727 830 832 3.0 31.3 89.2 -40.8 -40.8   Interest-bearing liabilities   25.1 17.1 0.0 135 179 11.2 40.8 40.8   Balance sheet total (assets)   763 917 863 150 219 106 0.0 0.0   Net Debt   -25.0 -265 -174 116 167 0.2 40.8 40.8     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   94.5 138 5.9 -168 46.3 -10.7 0.0 0.0   Gross profit growth   -18.8% 46.1% -95.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   763 917 863 150 219 106 0 0   Balance sheet change%   -4.6% 20.2% -5.8% -82.6% 45.7% -51.8% -100.0% 0.0%   Added value   82.4 136.5 5.9 -167.7 46.3 -10.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -5 -11 0 0 0 0 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   86.8% 97.0% 4.7% 100.0% 100.0% 100.0% 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 %   10.5% 16.0% 0.6% -34.1% 19.7% -7.8% 0.0% 0.0%   ROI %   11.1% 16.8% 0.6% -35.6% 20.9% -8.1% 0.0% 0.0%   ROE %   7.9% 13.3% 0.2% -69.2% 164.9% -70.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   95.3% 90.6% 96.3% 2.0% 14.3% 84.5% -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, %   -30.4% -194.4% -2,926.1% -69.1% 360.9% -1.8% 0.0% 0.0%   Gearing %   3.5% 2.1% 0.0% 4,472.3% 572.2% 12.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.0% 16.3% 30.6% 1.3% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   9.2 6.1 16.3 1.0 1.2 6.4 0.0 0.0   Current Ratio   21.0 10.6 27.4 1.0 1.2 6.4 0.0 0.0   Cash and cash equivalent   50.1 282.5 173.6 18.8 12.3 11.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   718.5 824.7 831.8 3.0 31.3 89.2 -20.4 -20.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   82 137 6 -168 46 -11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   82 137 6 -168 46 -11 0 0   EBIT / employee   82 134 0 -168 46 -11 0 0   Net earnings / employee   43 104 2 -289 28 -42 0 0