Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVDK 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   17.0% 22.3% 14.9% 10.0% 17.5% 12.5% 13.5% 13.5%   Credit score (0-100)   11 4 13 24 8 19 17 17   Credit rating   BB B BB BB B BB BB BB   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   -11.1 -57.3 491 852 27.2 904 0.0 0.0   EBITDA   -11.1 -57.6 391 377 -466 450 0.0 0.0   EBIT   -11.1 -57.6 391 377 -466 450 0.0 0.0   Pre-tax profit (PTP)   -30.8 -83.7 364.1 384.6 -459.8 543.0 0.0 0.0   Net earnings   -30.8 -83.7 364.1 384.6 -459.8 558.2 0.0 0.0   Pre-tax profit without non-rec. items   -30.8 -83.7 364 385 -460 543 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,012 -1,095 416 801 341 899 774 774   Interest-bearing liabilities   1,230 1,119 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   227 39.6 2,074 2,276 2,714 3,246 774 774   Net Debt   1,228 1,116 -56.0 -1,182 -58.1 -105 -774 -774     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   -11.1 -57.3 491 852 27.2 904 0.0 0.0   Gross profit growth   -6.8% -418.2% 0.0% 73.6% -96.8% 3,219.9% -100.0% 0.0%   Employees   0 0 0 1 1 1 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)   227 40 2,074 2,276 2,714 3,246 774 774   Balance sheet change%   -2.8% -82.6% 5,138.7% 9.8% 19.3% 19.6% -76.2% 0.0%   Added value   -11.1 -57.6 391.1 376.7 -466.4 449.5 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 -4.0 1.0 2.0 -1.0 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 (%)   100.0% 100.5% 79.7% 44.2% -1,712.2% 49.7% 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 %   -0.5% -4.5% 24.5% 17.8% -17.8% 18.3% 0.0% 0.0%   ROI %   -0.5% -4.5% 51.3% 63.7% -78.0% 88.1% 0.0% 0.0%   ROE %   -13.4% -62.8% 159.8% 63.2% -80.6% 90.1% 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 %   -81.7% -96.5% 20.1% 35.2% 12.6% 27.7% 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, %   -11,108.0% -1,938.0% -14.3% -313.7% 12.5% -23.3% 0.0% 0.0%   Gearing %   -121.6% -102.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.6% 5.2% 0.0% 0.0% 0.0% 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   0.2 0.0 1.2 1.3 0.9 0.9 0.0 0.0   Current Ratio   0.2 0.0 1.3 1.5 1.1 1.4 0.0 0.0   Cash and cash equivalent   1.4 2.6 56.0 1,181.7 58.1 104.9 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   -1,011.5 -1,095.2 416.0 800.5 340.7 899.0 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 2019/12 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   0 0 0 377 -466 450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 377 -466 450 0 0   EBIT / employee   0 0 0 377 -466 450 0 0   Net earnings / employee   0 0 0 385 -460 558 0 0