Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVENT CARRIER 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 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   4.6% 7.6% 2.7% 2.7% 2.4% 6.4% 10.9% 10.7%   Credit score (0-100)   48 33 60 59 63 36 22 23   Credit rating   BBB BB 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   1,657 900 1,976 2,055 2,694 827 0.0 0.0   EBITDA   610 -248 799 633 1,304 -191 0.0 0.0   EBIT   -32.4 -865 167 265 865 -534 0.0 0.0   Pre-tax profit (PTP)   13.4 -1,009.5 186.0 122.4 623.2 -901.4 0.0 0.0   Net earnings   7.0 -792.1 143.1 87.9 480.6 -706.8 0.0 0.0   Pre-tax profit without non-rec. items   13.4 -1,009 186 122 623 -901 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   4,933 5,238 5,843 5,598 5,204 5,638 0.0 0.0   Shareholders equity total   833 40.8 184 272 752 1,137 637 637   Interest-bearing liabilities   1,227 2,038 3,049 3,726 2,824 1,955 0.0 0.0   Balance sheet total (assets)   5,826 5,875 6,741 6,622 6,677 6,493 637 637   Net Debt   1,114 2,038 3,049 3,726 2,824 1,955 -637 -637     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   1,657 900 1,976 2,055 2,694 827 0.0 0.0   Gross profit growth   34.1% -45.7% 119.5% 4.0% 31.1% -69.3% -100.0% 0.0%   Employees   3 3 3 4 4 4 0 0   Employee growth %   -25.0% 0.0% 0.0% 33.3% 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)   5,826 5,875 6,741 6,622 6,677 6,493 637 637   Balance sheet change%   -29.8% 0.8% 14.7% -1.8% 0.8% -2.8% -90.2% 0.0%   Added value   610.3 -248.4 799.3 632.8 1,233.1 -191.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,435 -312 -27 -613 -833 92 -5,638 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 -1.0 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 (%)   -2.0% -96.1% 8.5% 12.9% 32.1% -64.6% 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 %   2.5% -14.8% 5.7% 4.7% 13.1% -7.7% 0.0% 0.0%   ROI %   2.9% -16.9% 6.5% 5.4% 14.7% -8.6% 0.0% 0.0%   ROE %   0.8% -181.3% 127.4% 38.6% 93.8% -74.8% 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 %   14.3% 0.7% 2.7% 4.2% 11.3% 17.5% 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, %   182.6% -820.5% 381.5% 588.7% 216.6% -1,021.5% 0.0% 0.0%   Gearing %   147.4% 4,999.6% 1,658.5% 1,370.8% 375.4% 171.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 8.9% 6.7% 5.7% 7.6% 16.5% 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   0.3 0.1 0.1 0.2 0.4 0.3 0.0 0.0   Current Ratio   0.3 0.2 0.2 0.2 0.4 0.3 0.0 0.0   Cash and cash equivalent   113.0 0.0 0.0 0.0 0.0 0.0 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   -1,376.3 -1,808.7 -2,851.0 -3,496.2 -1,701.1 -1,266.6 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 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   203 -83 266 158 308 -48 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   203 -83 266 158 326 -48 0 0   EBIT / employee   -11 -288 56 66 216 -133 0 0   Net earnings / employee   2 -264 48 22 120 -177 0 0