Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Eriksson Stilladser 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.0% 0.0% 1.1% 1.3% 1.0% 1.1% 4.5% 4.5%   Credit score (0-100)   0 0 83 79 86 82 46 46   Credit rating   N/A N/A A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 710.4 380.1 1,406.4 1,209.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 33,555 29,145 31,623 37,754 0.0 0.0   EBITDA   0.0 0.0 5,724 3,670 6,231 8,460 0.0 0.0   EBIT   0.0 0.0 4,754 2,537 4,926 6,971 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 4,271.3 2,306.1 4,636.5 6,549.2 0.0 0.0   Net earnings   0.0 0.0 3,143.5 1,701.3 3,491.9 4,928.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 4,271 2,306 4,637 6,549 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 28,468 30,782 34,020 32,322 0.0 0.0   Shareholders equity total   0.0 0.0 14,180 15,881 18,873 22,942 20,442 20,442   Interest-bearing liabilities   0.0 0.0 8,825 7,250 10,457 5,363 0.0 0.0   Balance sheet total (assets)   0.0 0.0 39,973 43,664 44,985 43,986 20,442 20,442   Net Debt   0.0 0.0 8,825 7,248 10,456 5,345 -19,477 -19,477     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 33,555 29,145 31,623 37,754 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -13.1% 8.5% 19.4% -100.0% 0.0%   Employees   0 0 40 42 40 44 0 0   Employee growth %   0.0% 0.0% 0.0% 5.0% -4.8% 10.0% -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)   0 0 39,973 43,664 44,985 43,986 20,442 20,442   Balance sheet change%   0.0% 0.0% 0.0% 9.2% 3.0% -2.2% -53.5% 0.0%   Added value   0.0 0.0 5,724.5 3,669.8 6,058.5 8,459.7 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 28,697 881 1,633 -2,822 -32,322 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 14.2% 8.7% 15.6% 18.5% 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 %   0.0% 0.0% 12.0% 6.1% 11.2% 15.7% 0.0% 0.0%   ROI %   0.0% 0.0% 15.8% 8.4% 14.5% 18.7% 0.0% 0.0%   ROE %   0.0% 0.0% 22.2% 11.3% 20.1% 23.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 35.5% 36.4% 42.0% 52.2% 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, %   0.0% 0.0% 154.2% 197.5% 167.8% 63.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 62.2% 45.7% 55.4% 23.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.5% 3.2% 3.5% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.8 0.6 0.7 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.6 0.7 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 2.0 0.6 18.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -2,269.6 -7,033.6 -4,010.2 -650.6 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 N/A 2019 N/A 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   0 0 143 87 151 192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 143 87 156 192 0 0   EBIT / employee   0 0 119 60 123 158 0 0   Net earnings / employee   0 0 79 41 87 112 0 0