Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EICO Holding ApS - Group 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   0.0% 0.0% 1.0% 0.4% 0.4% 0.8% 2.9% 2.9%   Credit score (0-100)   0 0 85 100 100 90 59 58   Credit rating   N/A N/A A AAA AAA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 1,673.6 10,839.5 10,165.0 6,462.2 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 36,503 49,238 49,268 32,314 0.0 0.0   EBITDA   0.0 0.0 17,428 27,519 24,907 7,423 0.0 0.0   EBIT   0.0 0.0 15,729 20,460 12,049 -5,282 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 13,821.1 19,585.9 9,982.5 -9,869.0 0.0 0.0   Net earnings   0.0 0.0 10,578.3 13,652.6 7,277.9 -10,162.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 13,821 19,586 9,983 -9,869 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 3,158 4,244 3,928 2,955 0.0 0.0   Shareholders equity total   0.0 0.0 18,533 88,180 83,397 72,969 72,415 72,415   Interest-bearing liabilities   0.0 0.0 1,619 70,140 73,777 68,373 36,719 36,719   Balance sheet total (assets)   0.0 0.0 61,915 218,145 217,320 184,334 109,134 109,134   Net Debt   0.0 0.0 -1,137 67,764 67,814 67,220 36,719 36,719     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 36,503 49,238 49,268 32,314 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 34.9% 0.1% -34.4% -100.0% 0.0%   Employees   0 0 31 39 44 44 0 0   Employee growth %   0.0% 0.0% 0.0% 25.8% 12.8% 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)   0 0 61,915 218,145 217,320 184,334 109,134 109,134   Balance sheet change%   0.0% 0.0% 0.0% 252.3% -0.4% -15.2% -40.8% 0.0%   Added value   0.0 0.0 17,427.9 27,518.7 19,107.4 7,423.5 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 1,645 125,967 -24,670 -25,175 -2,955 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 -1.0 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% 43.1% 41.6% 24.5% -16.3% 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% 25.4% 14.6% 5.5% -2.6% 0.0% 0.0%   ROI %   0.0% 0.0% 74.1% 22.6% 7.6% -3.5% 0.0% 0.0%   ROE %   0.0% 0.0% 57.1% 25.6% 8.5% -13.0% 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% 29.9% 40.4% 38.4% 45.1% 66.4% 66.4%   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% -6.5% 246.2% 272.3% 905.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 8.7% 79.5% 88.5% 93.7% 50.7% 50.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 235.7% 2.4% 2.9% 6.5% 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 0.7 0.4 0.5 0.4 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.1 1.3 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,755.4 2,375.3 5,963.2 1,152.9 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 17,575.6 7,912.0 22,369.8 11,322.7 -18,359.3 -18,359.3   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 0 562 706 434 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 562 706 566 169 0 0   EBIT / employee   0 0 507 525 274 -120 0 0   Net earnings / employee   0 0 341 350 165 -231 0 0