Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E.V. INVEST SÆDDING 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.7% 1.5% 3.1% 1.8% 1.9% 1.5% 7.1% 7.1%   Credit score (0-100)   74 77 55 70 69 76 34 34   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   7.8 37.0 0.0 3.2 3.0 28.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,008 4,321 2,995 3,852 3,677 3,995 0.0 0.0   EBITDA   1,214 1,386 155 661 607 821 0.0 0.0   EBIT   950 1,118 -66.1 447 414 712 0.0 0.0   Pre-tax profit (PTP)   799.9 1,065.1 15.4 494.4 377.1 657.1 0.0 0.0   Net earnings   623.5 830.5 12.0 385.6 289.3 511.6 0.0 0.0   Pre-tax profit without non-rec. items   800 1,065 15.4 494 377 657 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   6,330 6,063 5,841 5,627 5,434 5,229 0.0 0.0   Shareholders equity total   6,215 7,046 7,058 7,443 7,733 8,244 8,044 8,044   Interest-bearing liabilities   8,058 11,007 9,157 8,974 8,658 8,921 0.0 0.0   Balance sheet total (assets)   17,572 20,946 18,420 18,756 18,980 19,486 8,044 8,044   Net Debt   7,667 10,635 8,830 8,623 8,249 8,565 -8,044 -8,044     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4,008 4,321 2,995 3,852 3,677 3,995 0.0 0.0   Gross profit growth   0.0% 7.8% -30.7% 28.6% -4.5% 8.6% -100.0% 0.0%   Employees   9 9 9 9 9 9 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)   17,572 20,946 18,420 18,756 18,980 19,486 8,044 8,044   Balance sheet change%   7.9% 19.2% -12.1% 1.8% 1.2% 2.7% -58.7% 0.0%   Added value   1,213.9 1,386.2 155.5 661.1 628.0 821.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -465 -536 -443 -428 -386 -314 -5,229 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   23.7% 25.9% -2.2% 11.6% 11.3% 17.8% 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 %   6.4% 6.8% 1.0% 3.6% 3.4% 4.9% 0.0% 0.0%   ROI %   7.2% 7.8% 1.1% 3.9% 3.7% 5.4% 0.0% 0.0%   ROE %   10.6% 12.5% 0.2% 5.3% 3.8% 6.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   35.4% 33.6% 38.3% 39.7% 40.7% 42.3% 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, %   631.6% 767.2% 5,679.6% 1,304.4% 1,358.8% 1,042.8% 0.0% 0.0%   Gearing %   129.6% 156.2% 129.8% 120.6% 112.0% 108.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.7% 1.9% 2.0% 2.9% 3.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.3 2.1 2.7 2.7 2.6 2.7 0.0 0.0   Current Ratio   1.4 2.4 3.0 3.0 2.9 2.9 0.0 0.0   Cash and cash equivalent   391.0 372.0 327.4 350.8 408.6 355.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,321.0 8,573.8 8,396.8 8,754.5 8,857.7 9,279.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   135 154 17 73 70 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 154 17 73 67 91 0 0   EBIT / employee   106 124 -7 50 46 79 0 0   Net earnings / employee   69 92 1 43 32 57 0 0