Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DET ELEKTRIKEREN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.9% 4.9% 3.1% 3.0% 3.4% 5.9% 12.4% 12.2%   Credit score (0-100)   52 46 56 56 53 38 19 19   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   938 719 1,073 1,208 956 945 0.0 0.0   EBITDA   24.0 -108 267 327 79.0 27.6 0.0 0.0   EBIT   24.0 -108 267 327 79.0 27.6 0.0 0.0   Pre-tax profit (PTP)   21.0 -108.0 256.0 315.0 73.0 3.2 0.0 0.0   Net earnings   16.0 -84.0 200.0 245.0 56.0 1.2 0.0 0.0   Pre-tax profit without non-rec. items   21.0 -108 256 315 73.0 3.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   119 89.0 60.0 23.0 0.0 0.0 0.0 0.0   Shareholders equity total   654 470 670 802 658 458 408 408   Interest-bearing liabilities   161 256 192 155 319 379 0.0 0.0   Balance sheet total (assets)   1,458 1,132 1,342 1,614 1,417 1,378 408 408   Net Debt   -31.0 14.0 -258 -133 -122 44.8 -408 -408     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   938 719 1,073 1,208 956 945 0.0 0.0   Gross profit growth   -5.5% -23.3% 49.2% 12.6% -20.9% -1.2% -100.0% 0.0%   Employees   6 3 3 3 3 3 0 0   Employee growth %   0.0% -50.0% 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)   1,458 1,132 1,342 1,614 1,417 1,378 408 408   Balance sheet change%   -0.9% -22.4% 18.6% 20.3% -12.2% -2.8% -70.4% 0.0%   Added value   24.0 -108.0 267.0 327.0 79.0 27.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -46 -30 -29 -37 -23 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   2.6% -15.0% 24.9% 27.1% 8.3% 2.9% 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 %   1.8% -7.6% 21.7% 22.1% 5.4% 2.2% 0.0% 0.0%   ROI %   3.0% -12.3% 32.6% 34.4% 8.2% 3.3% 0.0% 0.0%   ROE %   2.3% -14.9% 35.1% 33.3% 7.7% 0.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.9% 41.5% 49.9% 49.7% 46.7% 33.3% 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, %   -129.2% -13.0% -96.6% -40.7% -154.4% 162.4% 0.0% 0.0%   Gearing %   24.6% 54.5% 28.7% 19.3% 48.5% 82.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.3% 5.4% 6.9% 3.8% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.4 1.3 1.6 1.8 1.6 1.2 0.0 0.0   Current Ratio   1.7 1.5 1.9 2.0 1.9 1.5 0.0 0.0   Cash and cash equivalent   192.0 242.0 450.0 288.0 441.0 334.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   532.0 351.0 590.0 774.0 626.0 427.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   4 -36 89 109 26 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 -36 89 109 26 9 0 0   EBIT / employee   4 -36 89 109 26 9 0 0   Net earnings / employee   3 -28 67 82 19 0 0 0