Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EGYPTIAN MAGIC EUROPEAN DISTRIBUTION 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 1.5% 2.3%   Bankruptcy risk   9.4% 2.5% 2.4% 3.0% 3.4% 6.6% 20.6% 18.0%   Credit score (0-100)   28 64 63 55 54 35 5 8   Credit rating   BB BBB BBB BBB BBB BBB 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)  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   1,627 2,243 3,680 2,755 3,289 1,455 0.0 0.0   EBITDA   -219 1,090 2,243 1,129 1,782 -384 0.0 0.0   EBIT   -219 1,090 2,243 1,129 1,782 -384 0.0 0.0   Pre-tax profit (PTP)   -308.0 980.0 2,492.3 806.0 1,473.0 -469.6 0.0 0.0   Net earnings   -308.0 1,072.0 1,943.9 611.0 1,149.0 -457.3 0.0 0.0   Pre-tax profit without non-rec. items   -308 980 2,492 806 1,473 -470 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   205 1,170 2,135 746 1,295 -162 -212 -212   Interest-bearing liabilities   0.0 0.0 9.0 1,970 1,531 2,506 212 212   Balance sheet total (assets)   1,558 2,912 4,624 6,000 9,101 3,238 0.0 0.0   Net Debt   -61.0 -200 -215 1,780 1,174 2,209 212 212     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   1,627 2,243 3,680 2,755 3,289 1,455 0.0 0.0   Gross profit growth   1,255.8% 37.9% 64.1% -25.1% 19.4% -55.8% -100.0% 0.0%   Employees   2 2 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   1,558 2,912 4,624 6,000 9,101 3,238 0 0   Balance sheet change%   -38.0% 86.9% 58.8% 29.8% 51.7% -64.4% -100.0% 0.0%   Added value   -219.0 1,090.0 2,243.2 1,129.0 1,782.0 -384.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   -3.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -13.5% 48.6% 61.0% 41.0% 54.2% -26.4% 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 %   -10.2% 48.9% 69.2% 24.0% 24.6% -5.5% 0.0% 0.0%   ROI %   -46.0% 156.1% 156.3% 52.4% 67.1% -12.8% 0.0% 0.0%   ROE %   -68.1% 155.9% 117.6% 42.4% 112.6% -20.2% 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 %   13.2% 40.2% 46.2% 12.4% 14.2% -4.8% -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, %   27.9% -18.3% -9.6% 157.7% 65.9% -574.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.4% 264.1% 118.2% -1,546.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2,609.7% 47.3% 22.1% 6.3% 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 0.6 0.9 0.3 0.4 0.5 0.0 0.0   Current Ratio   1.1 1.7 1.8 1.1 1.2 0.9 0.0 0.0   Cash and cash equivalent   61.0 200.0 224.0 190.0 357.0 297.2 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   185.0 1,167.0 2,107.3 718.0 1,264.0 -193.2 -106.0 -106.0   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   -110 545 1,122 376 594 -128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -110 545 1,122 376 594 -128 0 0   EBIT / employee   -110 545 1,122 376 594 -128 0 0   Net earnings / employee   -154 536 972 204 383 -152 0 0