Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EILERSEN INVEST 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 2018/12 2019 2019/12 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% 0.6% 0.6%   Bankruptcy risk   1.0% 0.5% 0.5% 0.5% 1.2% 0.5% 7.7% 7.7%   Credit score (0-100)   89 99 99 99 81 99 32 32   Credit rating   A AA AA AAA A AAA BB BB   Credit limit (kDKK)   1,985.3 2,831.0 2,917.7 3,874.9 614.1 3,483.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 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   -12.2 -13.7 -15.7 -29.7 -33.7 -29.8 0.0 0.0   EBITDA   -12.2 -13.7 -15.7 -29.7 -33.7 -29.8 0.0 0.0   EBIT   -12.2 -13.7 -15.7 -29.7 -33.7 -29.8 0.0 0.0   Pre-tax profit (PTP)   -314.2 2,562.4 8,131.8 10,521.0 -6,932.4 4,387.9 0.0 0.0   Net earnings   -314.2 2,414.9 6,867.8 9,587.5 -6,941.4 4,387.9 0.0 0.0   Pre-tax profit without non-rec. items   -314 2,562 8,132 10,521 -6,932 4,388 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,060 27,975 29,531 39,005 31,950 34,220 23,325 23,325   Interest-bearing liabilities   98.0 102 105 109 114 118 0.0 0.0   Balance sheet total (assets)   31,164 28,201 30,904 39,974 32,070 34,344 23,325 23,325   Net Debt   -10,339 -6,122 -10,293 -15,487 -8,113 -13,963 -23,325 -23,325     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   -12.2 -13.7 -15.7 -29.7 -33.7 -29.8 0.0 0.0   Gross profit growth   24.0% -12.5% -14.8% -88.6% -13.7% 11.5% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 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)   31,164 28,201 30,904 39,974 32,070 34,344 23,325 23,325   Balance sheet change%   -1.3% -9.5% 9.6% 29.4% -19.8% 7.1% -32.1% 0.0%   Added value   -12.2 -13.7 -15.7 -29.7 -33.7 -29.8 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 0 0 0 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 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   1.7% 8.7% 27.6% 29.7% 3.3% 13.2% 0.0% 0.0%   ROI %   1.7% 8.7% 28.2% 30.6% 3.4% 13.2% 0.0% 0.0%   ROE %   -1.0% 8.2% 23.9% 28.0% -19.6% 13.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.7% 99.2% 95.6% 97.6% 99.6% 99.6% 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, %   84,867.0% 44,681.7% 65,425.3% 52,186.4% 24,054.4% 46,796.1% 0.0% 0.0%   Gearing %   0.3% 0.4% 0.4% 0.3% 0.4% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   877.9% 22.1% 14.3% 6.1% 7,292.9% 9.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   100.3 27.5 7.6 16.1 96.5 116.5 0.0 0.0   Current Ratio   100.3 27.5 7.6 16.1 96.5 116.5 0.0 0.0   Cash and cash equivalent   10,437.3 6,224.2 10,397.9 15,596.2 8,226.6 14,081.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   3,443.2 1,348.8 -1,144.2 -666.8 4,086.5 2,313.3 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 2018/12 2019 2019/12 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 0 0 -34 -30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -34 -30 0 0   EBIT / employee   0 0 0 0 -34 -30 0 0   Net earnings / employee   0 0 0 0 -6,941 4,388 0 0