Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENGELL ANLÆGSGARTNER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.9% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9%   Bankruptcy risk   5.6% 5.3% 4.0% 4.3% 4.9% 6.0% 16.5% 16.1%   Credit score (0-100)   42 42 48 47 43 39 11 11   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,151 1,357 2,175 4,683 5,262 5,177 0.0 0.0   EBITDA   302 535 611 851 678 389 0.0 0.0   EBIT   187 387 412 588 434 143 0.0 0.0   Pre-tax profit (PTP)   173.4 385.1 410.6 585.4 433.2 142.2 0.0 0.0   Net earnings   135.1 300.4 318.5 451.2 335.7 109.1 0.0 0.0   Pre-tax profit without non-rec. items   173 385 411 585 433 142 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   327 484 668 677 648 517 0.0 0.0   Shareholders equity total   279 429 523 604 540 234 109 109   Interest-bearing liabilities   253 62.8 326 593 343 569 0.0 0.0   Balance sheet total (assets)   875 926 1,302 1,783 1,832 1,563 109 109   Net Debt   253 -116 277 -182 -199 429 -109 -109     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,151 1,357 2,175 4,683 5,262 5,177 0.0 0.0   Gross profit growth   5.2% 17.9% 60.3% 115.3% 12.4% -1.6% -100.0% 0.0%   Employees   0 0 3 6 7 7 0 0   Employee growth %   -100.0% 0.0% 0.0% 100.0% 16.7% 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)   875 926 1,302 1,783 1,832 1,563 109 109   Balance sheet change%   -14.9% 5.8% 40.6% 37.0% 2.7% -14.7% -93.0% 0.0%   Added value   301.9 534.6 610.9 850.6 697.0 389.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 9 -15 -254 -272 -377 -517 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   16.2% 28.5% 18.9% 12.5% 8.2% 2.8% 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 %   19.6% 43.0% 37.0% 38.1% 24.0% 8.5% 0.0% 0.0%   ROI %   30.0% 73.1% 61.5% 57.5% 41.7% 17.0% 0.0% 0.0%   ROE %   39.9% 84.9% 66.9% 80.1% 58.7% 28.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   31.9% 46.4% 40.1% 33.9% 29.4% 15.0% 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, %   83.8% -21.7% 45.3% -21.4% -29.3% 110.2% 0.0% 0.0%   Gearing %   90.7% 14.6% 62.4% 98.3% 63.6% 243.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 1.1% 0.8% 0.5% 0.2% 0.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.0 1.1 0.8 0.9 0.9 0.8 0.0 0.0   Current Ratio   1.0 1.1 0.8 0.9 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 178.6 49.2 775.4 542.0 139.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -13.5 24.6 -145.1 -73.0 -108.6 -282.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 204 142 100 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 204 142 97 56 0 0   EBIT / employee   0 0 137 98 62 20 0 0   Net earnings / employee   0 0 106 75 48 16 0 0