Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

engbakken 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  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   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   2.8% 1.6% 2.2% 2.8% 2.6% 6.1% 17.6% 17.6%   Credit score (0-100)   60 75 66 58 60 37 9 9   Credit rating   BBB A BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 1.3 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)  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   145 349 363 109 55.9 479 0.0 0.0   EBITDA   145 349 242 70.8 55.9 479 0.0 0.0   EBIT   145 349 242 21.2 6.3 430 0.0 0.0   Pre-tax profit (PTP)   123.7 336.2 234.9 -32.1 67.6 -566.1 0.0 0.0   Net earnings   94.6 262.0 183.2 -35.4 67.7 -656.3 0.0 0.0   Pre-tax profit without non-rec. items   124 336 235 -32.1 67.6 -566 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   0.0 248 248 198 149 99.2 0.0 0.0   Shareholders equity total   280 542 725 690 757 101 51.2 51.2   Interest-bearing liabilities   374 237 230 740 939 727 0.0 0.0   Balance sheet total (assets)   1,203 1,439 1,864 2,004 1,757 1,059 51.2 51.2   Net Debt   -277 141 154 383 939 727 -51.2 -51.2     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   145 349 363 109 55.9 479 0.0 0.0   Gross profit growth   -56.2% 141.1% 4.2% -69.9% -48.9% 758.0% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,203 1,439 1,864 2,004 1,757 1,059 51 51   Balance sheet change%   43.5% 19.7% 29.5% 7.5% -12.3% -39.7% -95.2% 0.0%   Added value   144.6 348.6 242.4 70.8 55.9 479.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 248 0 -99 -99 -99 -99 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   100.0% 100.0% 66.7% 19.4% 11.2% 89.7% 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 %   14.2% 26.4% 14.7% 1.1% 4.0% 99.8% 0.0% 0.0%   ROI %   21.7% 48.6% 28.0% 1.8% 4.8% -43.2% 0.0% 0.0%   ROE %   40.7% 63.8% 28.9% -5.0% 9.4% -152.9% 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 %   23.3% 37.6% 38.9% 34.4% 43.1% 9.6% 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, %   -191.5% 40.4% 63.7% 541.5% 1,680.1% 151.6% 0.0% 0.0%   Gearing %   133.8% 43.8% 31.7% 107.2% 124.0% 718.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.1% 3.2% 11.0% 0.8% 2.5% 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   0.9 0.9 1.2 1.2 1.4 0.8 0.0 0.0   Current Ratio   1.0 1.0 1.3 1.2 1.4 0.8 0.0 0.0   Cash and cash equivalent   651.2 96.3 75.4 356.1 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   -44.7 -30.7 302.2 319.1 435.7 -173.0 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  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   0 0 242 71 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 242 71 0 0 0 0   EBIT / employee   0 0 242 21 0 0 0 0   Net earnings / employee   0 0 183 -35 0 0 0 0