Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ELEMENT LOGIC 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 N/A 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% 1.9% 1.9%   Bankruptcy risk   16.0% 3.5% 0.0% 2.6% 0.6% 0.7% 6.8% 6.6%   Credit score (0-100)   12 55 0 60 98 93 35 36   Credit rating   BB BBB N/A BBB AA AA BBB BBB   Credit limit (kDKK)   -0.0 0.0 2,244.4 0.1 8,764.0 7,635.3 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 N/A 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   -465 0.0 0.0 0.0 68,005 57,905 0.0 0.0   EBITDA   -1,518 11,305 13,006 47,004 46,302 31,542 0.0 0.0   EBIT   -1,518 11,305 13,006 47,004 46,003 30,987 0.0 0.0   Pre-tax profit (PTP)   -1,717.1 8,314.0 9,428.0 31,384.0 32,336.0 30,123.0 0.0 0.0   Net earnings   -1,339.3 8,314.0 9,428.0 31,384.0 24,706.0 23,468.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,717 11,305 13,006 47,004 32,336 30,123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 1,136 1,047 0.0 0.0   Shareholders equity total   127 8,441 16,769 40,153 56,861 58,329 17,829 17,829   Interest-bearing liabilities   3,220 0.0 0.0 0.0 21,357 15,710 0.0 0.0   Balance sheet total (assets)   4,002 24,624 28,227 174,420 148,282 189,589 17,829 17,829   Net Debt   3,220 0.0 0.0 0.0 21,357 15,710 -17,829 -17,829     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 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   -465 0.0 0.0 0.0 68,005 57,905 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -14.9% -100.0% 0.0%   Employees   0 1 4 10 27 35 0 0   Employee growth %   0.0% 0.0% 300.0% 150.0% 170.0% 29.6% -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)   4,002 24,624 28,227 174,420 148,282 189,589 17,829 17,829   Balance sheet change%   -60.1% 515.3% 14.6% 517.9% -15.0% 27.9% -90.6% 0.0%   Added value   -1,517.9 11,305.0 13,006.0 47,004.0 46,003.0 31,542.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 837 -644 -1,047 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 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 (%)   326.6% 0.0% 0.0% 0.0% 67.6% 53.5% 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 %   -13.5% 79.0% 49.2% 46.4% 31.4% 21.6% 0.0% 0.0%   ROI %   -30.1% 80.2% 49.2% 46.4% 39.3% 43.4% 0.0% 0.0%   ROE %   -103.3% 194.1% 74.8% 110.3% 50.9% 40.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   3.2% 100.0% 100.0% 100.0% 38.3% 30.8% 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, %   -212.1% 0.0% 0.0% 0.0% 46.1% 49.8% 0.0% 0.0%   Gearing %   2,531.8% 0.0% 0.0% 0.0% 37.6% 26.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   48.0% 0.0% 0.0% 0.0% 171.4% 34.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.0 0.0 0.0 1.0 1.2 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.0 1.3 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 N/A 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   346.0 0.0 0.0 0.0 973.0 30,213.0 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 N/A 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 11,305 3,252 4,700 1,704 901 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 11,305 3,252 4,700 1,715 901 0 0   EBIT / employee   0 11,305 3,252 4,700 1,704 885 0 0   Net earnings / employee   0 8,314 2,357 3,138 915 671 0 0