Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

e-ducators 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   12.2% 9.2% 11.9% 4.7% 5.8% 9.1% 20.1% 19.7%   Credit score (0-100)   20 27 19 45 39 27 6 6   Credit rating   BB BB BB BBB BBB BB 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   418 778 1,541 1,369 938 765 0.0 0.0   EBITDA   46.2 101 550 416 42.9 -82.5 0.0 0.0   EBIT   8.5 19.3 468 351 12.0 -113 0.0 0.0   Pre-tax profit (PTP)   0.5 -13.2 439.0 324.9 2.5 -118.5 0.0 0.0   Net earnings   -0.0 -17.3 340.8 251.7 1.2 -93.2 0.0 0.0   Pre-tax profit without non-rec. items   0.5 -13.2 439 325 2.5 -118 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   6.3 328 246 144 113 82.3 0.0 0.0   Shareholders equity total   47.5 30.3 371 508 392 177 127 127   Interest-bearing liabilities   233 497 211 108 87.3 95.2 0.0 0.0   Balance sheet total (assets)   416 829 1,049 1,026 761 469 127 127   Net Debt   -80.1 172 35.9 -428 -228 -114 -127 -127     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   418 778 1,541 1,369 938 765 0.0 0.0   Gross profit growth   65.7% 86.3% 98.0% -11.2% -31.5% -18.5% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   -50.0% 100.0% 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)   416 829 1,049 1,026 761 469 127 127   Balance sheet change%   18.5% 99.1% 26.6% -2.2% -25.9% -38.4% -73.0% 0.0%   Added value   46.2 101.3 549.6 415.9 77.0 -82.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -76 240 -164 -167 -62 -62 -82 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 -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 (%)   2.0% 2.5% 30.3% 25.6% 1.3% -14.8% 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 %   2.2% -0.9% 49.8% 33.8% 1.4% -18.3% 0.0% 0.0%   ROI %   3.1% -1.4% 84.1% 57.7% 2.1% -29.4% 0.0% 0.0%   ROE %   -0.1% -44.4% 169.8% 57.3% 0.3% -32.8% 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 %   11.4% 3.7% 35.4% 49.5% 51.5% 37.7% 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, %   -173.4% 170.2% 6.5% -102.8% -530.7% 138.3% 0.0% 0.0%   Gearing %   489.5% 1,643.3% 56.7% 21.2% 22.3% 53.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 2.0% 8.1% 16.3% 9.8% 6.6% 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   1.1 0.8 1.5 2.1 2.1 1.4 0.0 0.0   Current Ratio   1.1 0.8 1.5 2.1 2.1 1.4 0.0 0.0   Cash and cash equivalent   312.9 324.7 174.6 535.4 315.0 209.3 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   27.1 -91.9 269.3 459.7 329.8 107.7 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 2019/12 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   46 51 275 208 38 -41 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   46 51 275 208 21 -41 0 0   EBIT / employee   8 10 234 175 6 -57 0 0   Net earnings / employee   -0 -9 170 126 1 -47 0 0